VIGELAND BYGG AS

4520 LINDESNES

Finances

Share Ownership

Return on Equity

47,62 %

Current Ratio

1,35

Debt-to-Equity Ratio

1,28

Key figures (NOK)	2022	2021	2020
Revenue	16 344 000	15 949 000	13 730 000
Net Income	690 000	417 000	551 000
Total Assets	6 366 000	6 626 000	4 167 000
Total Equity	1 449 000	1 159 000	742 000

Income (NOK)	2022	2021	2020
Revenue	16 344 000	15 949 000	13 730 000
Expenditure	15 319 000	15 355 000	13 010 000
Operating Profit	1 025 000	595 000	715 000
Financial Income	0	1 000	1 000
Financial Costs	97 000	47 000	0
Financial Balance	−97 000	−46 000	1 000
Earnings Before Tax	929 000	548 000	716 000
Tax	239 000	131 000	165 000
Net Income	690 000	417 000	551 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 222 000	2 580 000	924 000
Total Current Assets	4 143 000	4 046 000	3 244 000
Total Assets	6 366 000	6 626 000	4 167 000
Total Retained Equity	1 249 000	959 000	542 000
Total Equity	1 449 000	1 159 000	742 000
Total Long-Term Debt	1 850 000	1 950 000	0
Total Current Debt	3 067 000	3 517 000	3 425 000
Total Equity and Debt	6 366 000	6 626 000	4 167 000

Cash flow (NOK)	2022	2021	2020
Sales Income	16 457 000	15 869 000	13 556 000
Other Income	−113 000	80 000	174 000
Revenue	16 344 000	15 949 000	13 730 000
Cost of Goods Sold	9 862 000	10 121 000	8 825 000
Salary Costs	3 806 000	3 513 000	2 970 000
Depreciation	417 000	385 000	326 000
Impairment	0	0	0
Expenditure	15 319 000	15 355 000	13 010 000
Operating Profit	1 025 000	595 000	715 000
Financial Income	0	1 000	1 000
Financial Costs	97 000	47 000	0
Financial Balance	−97 000	−46 000	1 000
Dividends	400 000	0	0
Net Income	690 000	417 000	551 000

Balance details (NOK)	2022	2021	2020
Goodwill	272 000	408 000	544 000
Total Intangible Assets	272 000	408 000	544 000
Real Eastate	1 867 000	1 947 000	0
Machinery and Plant Facilities	0	0	0
Fixtures	84 000	225 000	380 000
Total Tangible Assets	1 950 000	2 172 000	380 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 222 000	2 580 000	924 000
Stock	15 000	15 000	15 000
Total Investments	0	0	0
Cash, Bank	2 544 000	2 125 000	1 413 000
Total Current Assets	4 143 000	4 046 000	3 244 000
Total Assets	6 366 000	6 626 000	4 167 000
Total Equity	1 449 000	1 159 000	742 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 850 000	1 950 000	0
Creditors	645 000	1 076 000	731 000
Unpaid Taxes	904 000	772 000	794 000
Dividends	400 000	0	0
Other Current Debt	880 000	1 538 000	1 735 000
Total Current Debt	3 067 000	3 517 000	3 425 000
Total Equity and Debt	6 366 000	6 626 000	4 167 000

Financial indicators	2022	2021	2020
Return on Equity	47,62 %	35,98 %	74,26 %
Debt-to-Equity Ratio	1,28	1,68	0
Operating Profit Margin	6,27 %	3,73 %	5,21 %
Current Ratio	1,35	1,15	0,95
Quick Ratio	1,36	1,16	0,95
Equity Ratio	0,23	0,17	0,18
Gross Profit Margin	39,66 %	36,54 %	35,72 %