VEKTOR PROSJEKT AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

−587,72 %

Current Ratio

0,74

Debt-to-Equity Ratio

17,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 202 000	2 781 000	7 822 000	8 082 000
Net Income	−670 000	−677 000	−30 000	347 000
Total Assets	4 250 000	3 986 000	1 401 000	1 767 000
Total Equity	114 000	84 000	161 000	190 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 202 000	2 781 000	7 822 000	8 082 000
Expenditure	2 962 000	3 617 000	7 843 000	7 625 000
Operating Profit	−760 000	−835 000	−21 000	457 000
Financial Income	0	0	0	3 000
Financial Costs	99 000	33 000	17 000	15 000
Financial Balance	−99 000	−33 000	−17 000	−12 000
Earnings Before Tax	−859 000	−868 000	−38 000	445 000
Tax	−189 000	−191 000	−8 000	98 000
Net Income	−670 000	−677 000	−30 000	347 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 653 000	2 745 000	153 000	146 000
Total Current Assets	1 597 000	1 241 000	1 248 000	1 621 000
Total Assets	4 250 000	3 986 000	1 401 000	1 767 000
Total Retained Equity	−670 000	0	131 000	160 000
Total Equity	114 000	84 000	161 000	190 000
Total Long-Term Debt	1 970 000	2 153 000	0	0
Total Current Debt	2 166 000	1 750 000	1 240 000	1 577 000
Total Equity and Debt	4 250 000	3 986 000	1 401 000	1 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 202 000	2 160 000	7 661 000	8 082 000
Other Income	0	622 000	161 000	0
Revenue	2 202 000	2 781 000	7 822 000	8 082 000
Cost of Goods Sold	457 000	733 000	4 807 000	5 037 000
Salary Costs	805 000	1 162 000	1 139 000	1 287 000
Depreciation	281 000	75 000	32 000	27 000
Impairment	0	0	0	0
Expenditure	2 962 000	3 617 000	7 843 000	7 625 000
Operating Profit	−760 000	−835 000	−21 000	457 000
Financial Income	0	0	0	3 000
Financial Costs	99 000	33 000	17 000	15 000
Financial Balance	−99 000	−33 000	−17 000	−12 000
Dividends	0	0	0	0
Net Income	−670 000	−677 000	−30 000	347 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	388 000	199 000	8 000	0
Real Eastate	0	0	0	109 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 265 000	2 546 000	145 000	37 000
Total Tangible Assets	2 265 000	2 546 000	145 000	146 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 653 000	2 745 000	153 000	146 000
Stock	100 000	100 000	200 000	200 000
Total Investments	0	0	0	0
Cash, Bank	185 000	107 000	100 000	400 000
Total Current Assets	1 597 000	1 241 000	1 248 000	1 621 000
Total Assets	4 250 000	3 986 000	1 401 000	1 767 000
Total Equity	114 000	84 000	161 000	190 000
Short-Term Group Debt	1 646 000	1 279 000	801 000	350 000
Total Long-Term Debt	1 970 000	2 153 000	0	0
Creditors	276 000	252 000	150 000	62 000
Unpaid Taxes	35 000	2 000	163 000	88 000
Dividends	0	0	0	0
Other Current Debt	209 000	217 000	127 000	1 056 000
Total Current Debt	2 166 000	1 750 000	1 240 000	1 577 000
Total Equity and Debt	4 250 000	3 986 000	1 401 000	1 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−587,72 %	−805,95 %	−18,63 %	182,63 %
Debt-to-Equity Ratio	17,28	25,63	0	0
Operating Profit Margin	−34,51 %	−30,03 %	−0,27 %	5,65 %
Current Ratio	0,74	0,71	1,01	1,03
Quick Ratio	0,77	0,75	1,2	1,18
Equity Ratio	0,03	0,02	0,11	0,11
Gross Profit Margin	79,25 %	73,64 %	38,55 %	37,68 %