VIGØR AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

25,76 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	135 000	178 000	109 000	96 000
Net Income	17 000	24 000	−1 000	6 000
Total Assets	69 000	67 000	25 000	39 000
Total Equity	66 000	49 000	25 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	135 000	178 000	109 000	96 000
Expenditure	127 000	137 000	111 000	89 000
Operating Profit	9 000	42 000	−1 000	8 000
Financial Income	2 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	10 000	42 000	−1 000	8 000
Tax	−7 000	18 000	0	2 000
Net Income	17 000	24 000	−1 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	69 000	67 000	25 000	39 000
Total Assets	69 000	67 000	25 000	39 000
Total Retained Equity	36 000	25 000	1 000	2 000
Total Equity	66 000	49 000	25 000	26 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000	18 000	−1 000	13 000
Total Equity and Debt	69 000	67 000	25 000	39 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	135 000	178 000	109 000	96 000
Other Income	0	0	0	0
Revenue	135 000	178 000	109 000	96 000
Cost of Goods Sold	83 000	89 000	68 000	47 000
Salary Costs	6 000	6 000	2 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	127 000	137 000	111 000	89 000
Operating Profit	9 000	42 000	−1 000	8 000
Financial Income	2 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	17 000	24 000	−1 000	6 000

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	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	0	0	0	0
Stock	7 000	19 000	10 000	4 000
Total Investments	0	0	0	0
Cash, Bank	60 000	48 000	14 000	32 000
Total Current Assets	69 000	67 000	25 000	39 000
Total Assets	69 000	67 000	25 000	39 000
Total Equity	66 000	49 000	25 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	13 000
Unpaid Taxes	0	−2 000	−2 000	−2 000
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	0
Total Current Debt	3 000	18 000	−1 000	13 000
Total Equity and Debt	69 000	67 000	25 000	39 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,76 %	48,98 %	−4 %	23,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,67 %	23,6 %	−0,92 %	8,33 %
Current Ratio	23	3,72	−25	3
Quick Ratio	−17,25	−67	−2,27	4,33
Equity Ratio	0,96	0,73	1	0,67
Gross Profit Margin	38,52 %	50 %	37,61 %	51,04 %