VIGUS AS

1407 VINTERBRO

Finances

Return on Equity

103,37 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000	5 000	97 000	7 000
Net Income	92 000	−45 000	18 000	−6 000
Total Assets	249 000	0	46 000	25 000
Total Equity	89 000	−3 000	42 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000	5 000	97 000	7 000
Expenditure	20 000	50 000	75 000	12 000
Operating Profit	−8 000	−45 000	21 000	−6 000
Financial Income	100 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	100 000	0	0	0
Earnings Before Tax	92 000	−45 000	21 000	−6 000
Tax	0	0	3 000	0
Net Income	92 000	−45 000	18 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	248 000	0	0	0
Total Current Assets	0	0	46 000	25 000
Total Assets	249 000	0	46 000	25 000
Total Retained Equity	59 000	−33 000	12 000	−6 000
Total Equity	89 000	−3 000	42 000	24 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	159 000	0	4 000	0
Total Equity and Debt	249 000	0	46 000	25 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 000	5 000	97 000	7 000
Other Income	0	0	0	0
Revenue	12 000	5 000	97 000	7 000
Cost of Goods Sold	0	2 000	0	0
Salary Costs	10 000	4 000	6 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	50 000	75 000	12 000
Operating Profit	−8 000	−45 000	21 000	−6 000
Financial Income	100 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	100 000	0	0	0
Dividends	0	0	0	0
Net Income	92 000	−45 000	18 000	−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	248 000	0	0	0
Total Fixed Assets	248 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	38 000	22 000
Total Current Assets	0	0	46 000	25 000
Total Assets	249 000	0	46 000	25 000
Total Equity	89 000	−3 000	42 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	159 000	0	0	0
Total Current Debt	159 000	0	4 000	0
Total Equity and Debt	249 000	0	46 000	25 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,37 %	1 500 %	42,86 %	−25 %
Debt-to-Equity Ratio	0	−1	0	0
Operating Profit Margin	−66,67 %	−900 %	21,65 %	−85,71 %
Current Ratio	0	-	11,5	-
Quick Ratio	0	-	11,5	-
Equity Ratio	0,36	-	0,91	0,96
Gross Profit Margin	100 %	60 %	100 %	100 %