VASKESERVICE VALDRES AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

73,94 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	8 086 000	6 927 000	4 386 000
Net Income	695 000	757 000	267 000
Total Assets	2 857 000	2 889 000	1 522 000
Total Equity	940 000	1 045 000	288 000

Income (NOK)	2022	2021	2020
Revenue	8 086 000	6 927 000	4 386 000
Expenditure	7 202 000	5 933 000	4 047 000
Operating Profit	884 000	993 000	340 000
Financial Income	9 000	5 000	0
Financial Costs	1 000	13 000	0
Financial Balance	8 000	−8 000	0
Earnings Before Tax	893 000	985 000	340 000
Tax	198 000	228 000	73 000
Net Income	695 000	757 000	267 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	235 000	197 000	153 000
Total Current Assets	2 622 000	2 692 000	1 369 000
Total Assets	2 857 000	2 889 000	1 522 000
Total Retained Equity	919 000	1 024 000	267 000
Total Equity	940 000	1 045 000	288 000
Total Long-Term Debt	0	0	1 000
Total Current Debt	1 917 000	1 844 000	1 233 000
Total Equity and Debt	2 857 000	2 889 000	1 522 000

Cash flow (NOK)	2022	2021	2020
Sales Income	8 085 000	6 897 000	4 386 000
Other Income	1 000	30 000	0
Revenue	8 086 000	6 927 000	4 386 000
Cost of Goods Sold	0	0	0
Salary Costs	6 091 000	4 878 000	3 221 000
Depreciation	98 000	140 000	43 000
Impairment	0	0	0
Expenditure	7 202 000	5 933 000	4 047 000
Operating Profit	884 000	993 000	340 000
Financial Income	9 000	5 000	0
Financial Costs	1 000	13 000	0
Financial Balance	8 000	−8 000	0
Dividends	800 000	0	0
Net Income	695 000	757 000	267 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	235 000	197 000	153 000
Total Tangible Assets	235 000	197 000	153 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	235 000	197 000	153 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 793 000	1 959 000	878 000
Total Current Assets	2 622 000	2 692 000	1 369 000
Total Assets	2 857 000	2 889 000	1 522 000
Total Equity	940 000	1 045 000	288 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	1 000
Creditors	155 000	140 000	348 000
Unpaid Taxes	524 000	636 000	286 000
Dividends	800 000	0	0
Other Current Debt	1 040 000	839 000	527 000
Total Current Debt	1 917 000	1 844 000	1 233 000
Total Equity and Debt	2 857 000	2 889 000	1 522 000

Financial indicators	2022	2021	2020
Return on Equity	73,94 %	72,44 %	92,71 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	10,93 %	14,34 %	7,75 %
Current Ratio	1,37	1,46	1,11
Quick Ratio	1,37	1,46	1,11
Equity Ratio	0,33	0,36	0,19
Gross Profit Margin	100 %	100 %	100 %