VAIRO AS

6512 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

9,82 %

Current Ratio

−14,64

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	374 000	410 000	423 000	120 000
Net Income	66 000	301 000	214 000	67 000
Total Assets	643 000	691 000	370 000	114 000
Total Equity	672 000	606 000	305 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	374 000	410 000	423 000	120 000
Expenditure	289 000	24 000	148 000	36 000
Operating Profit	85 000	386 000	275 000	84 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	85 000	386 000	275 000	84 000
Tax	19 000	86 000	61 000	17 000
Net Income	66 000	301 000	214 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	116 000	0	0	0
Total Current Assets	527 000	691 000	370 000	114 000
Total Assets	643 000	691 000	370 000	114 000
Total Retained Equity	648 000	582 000	281 000	67 000
Total Equity	672 000	606 000	305 000	91 000
Total Long-Term Debt	8 000	0	0	0
Total Current Debt	−36 000	86 000	65 000	24 000
Total Equity and Debt	643 000	691 000	370 000	114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	374 000	410 000	423 000	120 000
Other Income	0	0	0	0
Revenue	374 000	410 000	423 000	120 000
Cost of Goods Sold	0	6 000	83 000	33 000
Salary Costs	12 000	1 000	5 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	289 000	24 000	148 000	36 000
Operating Profit	85 000	386 000	275 000	84 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	66 000	301 000	214 000	67 000

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	116 000	0	0	0
Total Tangible Assets	116 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	116 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	503 000	691 000	370 000	114 000
Total Current Assets	527 000	691 000	370 000	114 000
Total Assets	643 000	691 000	370 000	114 000
Total Equity	672 000	606 000	305 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	0	0	0
Creditors	−7 000	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−40 000	0	5 000	5 000
Total Current Debt	−36 000	86 000	65 000	24 000
Total Equity and Debt	643 000	691 000	370 000	114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,82 %	49,67 %	70,16 %	73,63 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	22,73 %	94,15 %	65,01 %	70 %
Current Ratio	−14,64	8,03	5,69	4,75
Quick Ratio	−14,64	8,03	5,69	4,75
Equity Ratio	1,05	0,88	0,82	0,8
Gross Profit Margin	100 %	98,54 %	80,38 %	72,5 %