VANG VEDLIKEHOLD AS

1866 BÅSTAD

Finances

Share Ownership

Return on Equity

237,5 %

Current Ratio

−0,21

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	70 000	1 652 000	1 364 000	1 041 000
Net Income	−114 000	11 000	30 000	11 000
Total Assets	2 000	174 000	222 000	103 000
Total Equity	−48 000	65 000	54 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	70 000	1 652 000	1 364 000	1 041 000
Expenditure	184 000	1 636 000	1 323 000	1 026 000
Operating Profit	−114 000	16 000	41 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	0
Earnings Before Tax	−114 000	15 000	39 000	14 000
Tax	0	4 000	9 000	3 000
Net Income	−114 000	11 000	30 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	13 000	73 000	24 000
Total Current Assets	−11 000	161 000	149 000	79 000
Total Assets	2 000	174 000	222 000	103 000
Total Retained Equity	−78 000	35 000	24 000	−6 000
Total Equity	−48 000	65 000	54 000	24 000
Total Long-Term Debt	−1 000	0	0	0
Total Current Debt	52 000	109 000	168 000	78 000
Total Equity and Debt	2 000	174 000	222 000	103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	70 000	1 652 000	1 364 000	1 041 000
Other Income	0	0	0	0
Revenue	70 000	1 652 000	1 364 000	1 041 000
Cost of Goods Sold	52 000	99 000	201 000	253 000
Salary Costs	26 000	957 000	605 000	472 000
Depreciation	0	6 000	5 000	6 000
Impairment	0	0	0	0
Expenditure	184 000	1 636 000	1 323 000	1 026 000
Operating Profit	−114 000	16 000	41 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	0
Financial Balance	0	−1 000	−2 000	0
Dividends	0	0	0	0
Net Income	−114 000	11 000	30 000	11 000

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	13 000	13 000	19 000	24 000
Total Tangible Assets	13 000	13 000	19 000	24 000
Total Fiancial Fixed Assets	0	0	54 000	0
Total Fixed Assets	13 000	13 000	73 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	153 000	69 000	80 000
Total Current Assets	−11 000	161 000	149 000	79 000
Total Assets	2 000	174 000	222 000	103 000
Total Equity	−48 000	65 000	54 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−1 000	0	0	0
Creditors	12 000	4 000	14 000	1 000
Unpaid Taxes	17 000	94 000	66 000	23 000
Dividends	0	0	0	0
Other Current Debt	19 000	6 000	75 000	51 000
Total Current Debt	52 000	109 000	168 000	78 000
Total Equity and Debt	2 000	174 000	222 000	103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	237,5 %	16,92 %	55,56 %	45,83 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	−162,86 %	0,97 %	3,01 %	1,34 %
Current Ratio	−0,21	1,48	0,89	1,01
Quick Ratio	−0,21	1,48	0,89	1,01
Equity Ratio	−24	0,37	0,24	0,23
Gross Profit Margin	25,71 %	94,01 %	85,26 %	75,7 %