VIGNER OLAISEN AS

8764 LOVUND

Finances

Return on Equity

127,92 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 742 000	2 577 000	1 483 000	1 759 000
Net Income	506 729 000	194 875 000	276 434 000	498 561 000
Total Assets	773 080 000	526 476 000	332 652 000	602 441 000
Total Equity	396 117 000	264 388 000	329 513 000	401 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 742 000	2 577 000	1 483 000	1 759 000
Expenditure	10 917 000	9 225 000	7 674 000	5 900 000
Operating Profit	−8 175 000	−6 648 000	−6 191 000	−4 142 000
Financial Income	541 181 000	201 253 000	288 171 000	509 040 000
Financial Costs	25 217 000	769 000	4 657 000	2 027 000
Financial Balance	515 964 000	200 484 000	283 514 000	507 013 000
Earnings Before Tax	507 788 000	193 836 000	277 323 000	502 871 000
Tax	1 059 000	−1 038 000	889 000	4 311 000
Net Income	506 729 000	194 875 000	276 434 000	498 561 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	176 933 000	180 092 000	146 109 000	144 867 000
Total Current Assets	596 147 000	346 383 000	186 543 000	457 574 000
Total Assets	773 080 000	526 476 000	332 652 000	602 441 000
Total Retained Equity	131 729 000	239 966 000	305 091 000	376 684 000
Total Equity	396 117 000	264 388 000	329 513 000	401 106 000
Total Long-Term Debt	128 000	0	0	0
Total Current Debt	376 836 000	262 088 000	3 139 000	201 335 000
Total Equity and Debt	773 080 000	526 476 000	332 652 000	602 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	454 000	452 000	523 000	80 000
Other Income	2 288 000	2 126 000	960 000	1 679 000
Revenue	2 742 000	2 577 000	1 483 000	1 759 000
Cost of Goods Sold	0	0	0	257 000
Salary Costs	3 373 000	3 113 000	3 052 000	2 053 000
Depreciation	1 935 000	1 595 000	779 000	930 000
Impairment	0	0	0	0
Expenditure	10 917 000	9 225 000	7 674 000	5 900 000
Operating Profit	−8 175 000	−6 648 000	−6 191 000	−4 142 000
Financial Income	541 181 000	201 253 000	288 171 000	509 040 000
Financial Costs	25 217 000	769 000	4 657 000	2 027 000
Financial Balance	515 964 000	200 484 000	283 514 000	507 013 000
Dividends	375 000 000	260 000 000	348 027 000	196 054 000
Net Income	506 729 000	194 875 000	276 434 000	498 561 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 347 000	1 306 000	1 172 000	0
Real Eastate	40 820 000	43 851 000	28 576 000	21 095 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 341 000	1 438 000	1 373 000	1 469 000
Total Tangible Assets	42 161 000	45 289 000	29 949 000	22 564 000
Total Fiancial Fixed Assets	133 426 000	133 498 000	114 989 000	122 303 000
Total Fixed Assets	176 933 000	180 092 000	146 109 000	144 867 000
Stock	0	0	0	0
Total Investments	140 566 000	145 543 000	112 127 000	115 386 000
Cash, Bank	455 071 000	198 765 000	73 082 000	341 555 000
Total Current Assets	596 147 000	346 383 000	186 543 000	457 574 000
Total Assets	773 080 000	526 476 000	332 652 000	602 441 000
Total Equity	396 117 000	264 388 000	329 513 000	401 106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	128 000	0	0	0
Creditors	242 000	1 659 000	627 000	683 000
Unpaid Taxes	221 000	179 000	201 000	145 000
Dividends	375 000 000	260 000 000	348 027 000	196 054 000
Other Current Debt	273 000	250 000	251 000	142 000
Total Current Debt	376 836 000	262 088 000	3 139 000	201 335 000
Total Equity and Debt	773 080 000	526 476 000	332 652 000	602 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	127,92 %	73,71 %	83,89 %	124,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−298,14 %	−257,97 %	−417,46 %	−235,47 %
Current Ratio	1,58	1,32	59,43	2,27
Quick Ratio	1,58	1,32	59,43	2,27
Equity Ratio	0,51	0,5	0,99	0,67
Gross Profit Margin	100 %	100 %	100 %	85,39 %