Vidar Blindheim Transport AS

6040 VIGRA

Finances

Share Ownership

Return on Equity

41,69 %

Current Ratio

2,07

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 494 000	3 640 000	3 387 000	3 411 000
Net Income	178 000	−345 000	−147 000	11 000
Total Assets	1 269 000	729 000	1 060 000	1 218 000
Total Equity	427 000	250 000	595 000	742 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 494 000	3 640 000	3 387 000	3 411 000
Expenditure	4 304 000	3 979 000	3 572 000	3 388 000
Operating Profit	189 000	−339 000	−185 000	23 000
Financial Income	0	0	0	1 000
Financial Costs	11 000	8 000	3 000	9 000
Financial Balance	−11 000	−8 000	−3 000	−8 000
Earnings Before Tax	178 000	−347 000	−188 000	15 000
Tax	0	−2 000	−41 000	3 000
Net Income	178 000	−345 000	−147 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	20 000	23 000	20 000
Total Current Assets	1 215 000	709 000	1 037 000	1 198 000
Total Assets	1 269 000	729 000	1 060 000	1 218 000
Total Retained Equity	277 000	100 000	445 000	592 000
Total Equity	427 000	250 000	595 000	742 000
Total Long-Term Debt	253 000	0	0	3 000
Total Current Debt	588 000	479 000	465 000	473 000
Total Equity and Debt	1 269 000	729 000	1 060 000	1 218 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 427 000	3 648 000	3 248 000	3 411 000
Other Income	67 000	−8 000	139 000	0
Revenue	4 494 000	3 640 000	3 387 000	3 411 000
Cost of Goods Sold	61 000	159 000	516 000	1 705 000
Salary Costs	1 683 000	1 544 000	1 350 000	1 106 000
Depreciation	3 000	0	0	7 000
Impairment	0	0	0	0
Expenditure	4 304 000	3 979 000	3 572 000	3 388 000
Operating Profit	189 000	−339 000	−185 000	23 000
Financial Income	0	0	0	1 000
Financial Costs	11 000	8 000	3 000	9 000
Financial Balance	−11 000	−8 000	−3 000	−8 000
Dividends	0	0	0	0
Net Income	178 000	−345 000	−147 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	0
Real Eastate	0	0	0	20 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	20 000	20 000	0
Total Tangible Assets	54 000	20 000	20 000	20 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	54 000	20 000	23 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	614 000	371 000	428 000	946 000
Total Current Assets	1 215 000	709 000	1 037 000	1 198 000
Total Assets	1 269 000	729 000	1 060 000	1 218 000
Total Equity	427 000	250 000	595 000	742 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	253 000	0	0	3 000
Creditors	200 000	187 000	177 000	181 000
Unpaid Taxes	215 000	142 000	155 000	169 000
Dividends	0	0	0	0
Other Current Debt	173 000	150 000	132 000	120 000
Total Current Debt	588 000	479 000	465 000	473 000
Total Equity and Debt	1 269 000	729 000	1 060 000	1 218 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,69 %	−138 %	−24,71 %	1,48 %
Debt-to-Equity Ratio	0,59	0	0	0
Operating Profit Margin	4,21 %	−9,31 %	−5,46 %	0,67 %
Current Ratio	2,07	1,48	2,23	2,53
Quick Ratio	2,07	1,48	2,23	2,53
Equity Ratio	0,34	0,34	0,56	0,61
Gross Profit Margin	98,64 %	95,63 %	84,77 %	50,01 %