VECTROCON AS

2730 LUNNER

Finances

Share Ownership

Return on Equity

50,65 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 187 000	2 370 000	531 000	70 000
Net Income	824 000	747 000	13 000	13 000
Total Assets	1 627 000	843 000	130 000	105 000
Total Equity	1 627 000	803 000	56 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 187 000	2 370 000	531 000	70 000
Expenditure	2 363 000	1 412 000	513 000	53 000
Operating Profit	823 000	958 000	18 000	17 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	822 000	958 000	17 000	17 000
Tax	−1 000	211 000	4 000	4 000
Net Income	824 000	747 000	13 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	30 000	54 000	0
Total Current Assets	1 163 000	813 000	76 000	105 000
Total Assets	1 627 000	843 000	130 000	105 000
Total Retained Equity	1 592 000	774 000	27 000	13 000
Total Equity	1 627 000	803 000	56 000	43 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	40 000	74 000	62 000
Total Equity and Debt	1 627 000	843 000	130 000	105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 187 000	2 370 000	531 000	70 000
Other Income	0	0	0	0
Revenue	3 187 000	2 370 000	531 000	70 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	24 000	0	0	0
Depreciation	33 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 363 000	1 412 000	513 000	53 000
Operating Profit	823 000	958 000	18 000	17 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	824 000	747 000	13 000	13 000

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	167 000	0	0	0
Total Tangible Assets	167 000	0	0	0
Total Fiancial Fixed Assets	297 000	30 000	54 000	0
Total Fixed Assets	464 000	30 000	54 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	347 000	521 000	34 000	35 000
Total Current Assets	1 163 000	813 000	76 000	105 000
Total Assets	1 627 000	843 000	130 000	105 000
Total Equity	1 627 000	803 000	56 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−41 000	15 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	−131 000	52 000	53 000
Total Current Debt	0	40 000	74 000	62 000
Total Equity and Debt	1 627 000	843 000	130 000	105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,65 %	93,03 %	23,21 %	30,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,82 %	40,42 %	3,39 %	24,29 %
Current Ratio	-	20,33	1,03	1,69
Quick Ratio	-	20,33	1,03	1,69
Equity Ratio	1	0,95	0,43	0,41
Gross Profit Margin	99,97 %	100 %	100 %	100 %