VESTLAND MARINE CREW AS

5254 SANDSLI

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

52,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 000	0	40 000	27 022 000
Net Income	0	−51 000	4 000	−7 000
Total Assets	105 000	151 000	136 000	970 000
Total Equity	103 000	83 000	83 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 000	0	40 000	27 022 000
Expenditure	20 000	65 000	60 000	27 048 000
Operating Profit	3 000	−65 000	−20 000	−27 000
Financial Income	0	0	26 000	19 000
Financial Costs	3 000	0	0	1 000
Financial Balance	−3 000	0	26 000	18 000
Earnings Before Tax	0	−65 000	6 000	−9 000
Tax	0	−14 000	1 000	−2 000
Net Income	0	−51 000	4 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	6 000	6 000	2 000
Total Current Assets	105 000	145 000	130 000	968 000
Total Assets	105 000	151 000	136 000	970 000
Total Retained Equity	2 000	2 000	53 000	68 000
Total Equity	103 000	83 000	83 000	98 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	68 000	53 000	872 000
Total Equity and Debt	105 000	151 000	136 000	970 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	40 000	27 022 000
Other Income	23 000	0	0	0
Revenue	23 000	0	40 000	27 022 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	23 533 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	65 000	60 000	27 048 000
Operating Profit	3 000	−65 000	−20 000	−27 000
Financial Income	0	0	26 000	19 000
Financial Costs	3 000	0	0	1 000
Financial Balance	−3 000	0	26 000	18 000
Dividends	0	0	0	0
Net Income	0	−51 000	4 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	6 000	6 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 000	6 000	6 000	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	71 000	128 000	266 000
Total Current Assets	105 000	145 000	130 000	968 000
Total Assets	105 000	151 000	136 000	970 000
Total Equity	103 000	83 000	83 000	98 000
Short-Term Group Debt	0	0	24 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	40 000	1 000	872 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	27 000	27 000	0
Total Current Debt	2 000	68 000	53 000	872 000
Total Equity and Debt	105 000	151 000	136 000	970 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	−61,45 %	4,82 %	−7,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,04 %	-	−50 %	−0,1 %
Current Ratio	52,5	2,13	2,45	1,11
Quick Ratio	52,5	2,13	2,45	1,11
Equity Ratio	0,98	0,55	0,61	0,1
Gross Profit Margin	100 %	-	100 %	100 %