VEST VEI & ANLEGG AS

6770 NORDFJORDEID

Finances

Return on Equity

8,09 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 717 000	4 643 000	4 005 000	3 168 000
Net Income	190 000	402 000	522 000	630 000
Total Assets	3 273 000	3 208 000	2 527 000	1 880 000
Total Equity	2 349 000	2 159 000	1 756 000	1 056 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 717 000	4 643 000	4 005 000	3 168 000
Expenditure	3 471 000	4 114 000	3 324 000	2 350 000
Operating Profit	246 000	529 000	681 000	818 000
Financial Income	5 000	1 000	3 000	0
Financial Costs	3 000	13 000	8 000	10 000
Financial Balance	2 000	−12 000	−5 000	−10 000
Earnings Before Tax	248 000	517 000	677 000	808 000
Tax	58 000	114 000	155 000	178 000
Net Income	190 000	402 000	522 000	630 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 147 000	1 486 000	1 115 000	1 040 000
Total Current Assets	2 126 000	1 721 000	1 412 000	840 000
Total Assets	3 273 000	3 208 000	2 527 000	1 880 000
Total Retained Equity	2 121 000	1 930 000	1 528 000	1 016 000
Total Equity	2 349 000	2 159 000	1 756 000	1 056 000
Total Long-Term Debt	0	294 000	92 000	142 000
Total Current Debt	924 000	755 000	679 000	682 000
Total Equity and Debt	3 273 000	3 208 000	2 527 000	1 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 711 000	4 622 000	4 005 000	3 158 000
Other Income	6 000	20 000	0	10 000
Revenue	3 717 000	4 643 000	4 005 000	3 168 000
Cost of Goods Sold	65 000	41 000	75 000	24 000
Salary Costs	1 497 000	2 240 000	1 832 000	1 354 000
Depreciation	419 000	320 000	212 000	108 000
Impairment	0	0	0	0
Expenditure	3 471 000	4 114 000	3 324 000	2 350 000
Operating Profit	246 000	529 000	681 000	818 000
Financial Income	5 000	1 000	3 000	0
Financial Costs	3 000	13 000	8 000	10 000
Financial Balance	2 000	−12 000	−5 000	−10 000
Dividends	0	0	0	0
Net Income	190 000	402 000	522 000	630 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	387 000	500 000	0	0
Fixtures	625 000	792 000	898 000	800 000
Total Tangible Assets	1 012 000	1 292 000	898 000	800 000
Total Fiancial Fixed Assets	135 000	194 000	217 000	240 000
Total Fixed Assets	1 147 000	1 486 000	1 115 000	1 040 000
Stock	0	0	0	0
Total Investments	202 000	0	0	0
Cash, Bank	712 000	1 101 000	909 000	325 000
Total Current Assets	2 126 000	1 721 000	1 412 000	840 000
Total Assets	3 273 000	3 208 000	2 527 000	1 880 000
Total Equity	2 349 000	2 159 000	1 756 000	1 056 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	294 000	92 000	142 000
Creditors	292 000	219 000	158 000	86 000
Unpaid Taxes	209 000	215 000	203 000	142 000
Dividends	0	0	0	0
Other Current Debt	340 000	206 000	162 000	292 000
Total Current Debt	924 000	755 000	679 000	682 000
Total Equity and Debt	3 273 000	3 208 000	2 527 000	1 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,09 %	18,62 %	29,73 %	59,66 %
Debt-to-Equity Ratio	0	0,14	0,05	0,13
Operating Profit Margin	6,62 %	11,39 %	17 %	25,82 %
Current Ratio	2,3	2,28	2,08	1,23
Quick Ratio	2,3	2,28	2,08	1,23
Equity Ratio	0,72	0,67	0,69	0,56
Gross Profit Margin	98,25 %	99,12 %	98,13 %	99,24 %