VSO NORGE AS

0355 OSLO

Finances

Share Ownership

Return on Equity

2 621,43 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 193 000	1 045 000	10 000
Net Income	367 000	−197 000	−46 000
Total Assets	308 000	8 000	7 000
Total Equity	14 000	−194 000	4 000

Income (NOK)	2022	2021	2020
Revenue	1 193 000	1 045 000	10 000
Expenditure	783 000	1 237 000	55 000
Operating Profit	411 000	−192 000	−46 000
Financial Income	3 000	1 000	0
Financial Costs	12 000	6 000	0
Financial Balance	−9 000	−5 000	0
Earnings Before Tax	402 000	−197 000	−46 000
Tax	35 000	0	0
Net Income	367 000	−197 000	−46 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	308 000	8 000	7 000
Total Assets	308 000	8 000	7 000
Total Retained Equity	−36 000	−244 000	−46 000
Total Equity	14 000	−194 000	4 000
Total Long-Term Debt	0	0	0
Total Current Debt	294 000	201 000	3 000
Total Equity and Debt	308 000	8 000	7 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 193 000	1 045 000	10 000
Other Income	0	0	0
Revenue	1 193 000	1 045 000	10 000
Cost of Goods Sold	18 000	70 000	0
Salary Costs	528 000	1 086 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	783 000	1 237 000	55 000
Operating Profit	411 000	−192 000	−46 000
Financial Income	3 000	1 000	0
Financial Costs	12 000	6 000	0
Financial Balance	−9 000	−5 000	0
Dividends	160 000	0	0
Net Income	367 000	−197 000	−46 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	53 000	3 000	0
Total Current Assets	308 000	8 000	7 000
Total Assets	308 000	8 000	7 000
Total Equity	14 000	−194 000	4 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	8 000	1 000	3 000
Unpaid Taxes	42 000	99 000	0
Dividends	160 000	0	0
Other Current Debt	50 000	102 000	0
Total Current Debt	294 000	201 000	3 000
Total Equity and Debt	308 000	8 000	7 000

Financial indicators	2022	2021	2020
Return on Equity	2 621,43 %	101,55 %	−1 150 %
Debt-to-Equity Ratio	0	−0	0
Operating Profit Margin	34,45 %	−18,37 %	−460 %
Current Ratio	1,05	0,04	2,33
Quick Ratio	1,05	0,04	2,33
Equity Ratio	0,05	−24,25	0,57
Gross Profit Margin	98,49 %	93,3 %	100 %