AS VOGTSG 53

0477 OSLO

Finances

Share Ownership

Return on Equity

39,86 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 091 000	1 727 000	1 662 000	1 622 000
Net Income	1 003 000	729 000	105 000	590 000
Total Assets	3 172 000	3 004 000	3 329 000	4 049 000
Total Equity	2 516 000	2 512 000	1 783 000	1 678 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 091 000	1 727 000	1 662 000	1 622 000
Expenditure	806 000	753 000	1 460 000	800 000
Operating Profit	1 285 000	974 000	202 000	822 000
Financial Income	3 000	2 000	4 000	3 000
Financial Costs	2 000	42 000	71 000	68 000
Financial Balance	1 000	−40 000	−67 000	−65 000
Earnings Before Tax	1 286 000	935 000	135 000	757 000
Tax	283 000	206 000	30 000	167 000
Net Income	1 003 000	729 000	105 000	590 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 676 000	2 391 000	2 164 000	2 337 000
Total Current Assets	496 000	612 000	1 166 000	1 712 000
Total Assets	3 172 000	3 004 000	3 329 000	4 049 000
Total Retained Equity	2 416 000	2 412 000	1 683 000	1 578 000
Total Equity	2 516 000	2 512 000	1 783 000	1 678 000
Total Long-Term Debt	0	35 000	35 000	35 000
Total Current Debt	656 000	457 000	1 512 000	2 337 000
Total Equity and Debt	3 172 000	3 004 000	3 329 000	4 049 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 091 000	1 727 000	1 662 000	1 622 000
Revenue	2 091 000	1 727 000	1 662 000	1 622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	304 000	287 000	245 000	242 000
Impairment	0	0	0	0
Expenditure	806 000	753 000	1 460 000	800 000
Operating Profit	1 285 000	974 000	202 000	822 000
Financial Income	3 000	2 000	4 000	3 000
Financial Costs	2 000	42 000	71 000	68 000
Financial Balance	1 000	−40 000	−67 000	−65 000
Dividends	0	0	0	0
Net Income	1 003 000	729 000	105 000	590 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	90 000	74 000	53 000	34 000
Real Eastate	2 586 000	2 317 000	2 111 000	2 303 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 586 000	2 317 000	2 111 000	2 303 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 676 000	2 391 000	2 164 000	2 337 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	379 000	464 000	888 000	1 627 000
Total Current Assets	496 000	612 000	1 166 000	1 712 000
Total Assets	3 172 000	3 004 000	3 329 000	4 049 000
Total Equity	2 516 000	2 512 000	1 783 000	1 678 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	35 000	35 000	35 000
Creditors	124 000	4 000	4 000	1 000
Unpaid Taxes	189 000	185 000	106 000	173 000
Dividends	0	0	0	0
Other Current Debt	43 000	42 000	1 352 000	1 980 000
Total Current Debt	656 000	457 000	1 512 000	2 337 000
Total Equity and Debt	3 172 000	3 004 000	3 329 000	4 049 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,86 %	29,02 %	5,89 %	35,16 %
Debt-to-Equity Ratio	0	0,01	0,02	0,02
Operating Profit Margin	61,45 %	56,4 %	12,15 %	50,68 %
Current Ratio	0,76	1,34	0,77	0,73
Quick Ratio	0,76	1,34	0,77	0,73
Equity Ratio	0,79	0,84	0,54	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %