VASKELAND AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

52,39 %

Current Ratio

1,73

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 210 000	2 049 000	1 721 000	1 554 000
Net Income	208 000	195 000	157 000	73 000
Total Assets	816 000	832 000	763 000	391 000
Total Equity	397 000	292 000	232 000	75 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 210 000	2 049 000	1 721 000	1 554 000
Expenditure	1 939 000	1 795 000	1 510 000	1 462 000
Operating Profit	271 000	253 000	210 000	93 000
Financial Income	3 000	1 000	0	0
Financial Costs	7 000	4 000	8 000	0
Financial Balance	−4 000	−3 000	−8 000	0
Earnings Before Tax	267 000	250 000	202 000	93 000
Tax	59 000	55 000	44 000	21 000
Net Income	208 000	195 000	157 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	125 000	153 000	53 000
Total Current Assets	714 000	708 000	610 000	338 000
Total Assets	816 000	832 000	763 000	391 000
Total Retained Equity	367 000	262 000	208 000	50 000
Total Equity	397 000	292 000	232 000	75 000
Total Long-Term Debt	6 000	44 000	80 000	0
Total Current Debt	412 000	496 000	451 000	317 000
Total Equity and Debt	816 000	832 000	763 000	391 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 210 000	2 049 000	1 721 000	1 554 000
Other Income	0	0	0	0
Revenue	2 210 000	2 049 000	1 721 000	1 554 000
Cost of Goods Sold	34 000	55 000	61 000	33 000
Salary Costs	1 545 000	1 359 000	1 155 000	1 186 000
Depreciation	41 000	44 000	43 000	27 000
Impairment	0	0	0	0
Expenditure	1 939 000	1 795 000	1 510 000	1 462 000
Operating Profit	271 000	253 000	210 000	93 000
Financial Income	3 000	1 000	0	0
Financial Costs	7 000	4 000	8 000	0
Financial Balance	−4 000	−3 000	−8 000	0
Dividends	0	0	0	0
Net Income	208 000	195 000	157 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	3 000	4 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	98 000	121 000	149 000	53 000
Total Tangible Assets	98 000	121 000	149 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	102 000	125 000	153 000	53 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	468 000	443 000	421 000	306 000
Total Current Assets	714 000	708 000	610 000	338 000
Total Assets	816 000	832 000	763 000	391 000
Total Equity	397 000	292 000	232 000	75 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	44 000	80 000	0
Creditors	24 000	20 000	13 000	1 000
Unpaid Taxes	165 000	152 000	209 000	150 000
Dividends	0	0	0	0
Other Current Debt	164 000	270 000	183 000	153 000
Total Current Debt	412 000	496 000	451 000	317 000
Total Equity and Debt	816 000	832 000	763 000	391 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,39 %	66,78 %	67,67 %	97,33 %
Debt-to-Equity Ratio	0,02	0,15	0,34	0
Operating Profit Margin	12,26 %	12,35 %	12,2 %	5,98 %
Current Ratio	1,73	1,43	1,35	1,07
Quick Ratio	1,73	1,43	1,35	1,07
Equity Ratio	0,49	0,35	0,3	0,19
Gross Profit Margin	98,46 %	97,32 %	96,46 %	97,88 %