VEKTOR-E A/S

2821 GJØVIK

Finances

Return on Equity

−15,43 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	352 000	300 000	548 000
Net Income	−1 772 000	−1 197 000	3 073 000	633 000
Total Assets	18 393 000	20 949 000	20 531 000	18 077 000
Total Equity	11 482 000	14 255 000	15 751 000	13 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	352 000	300 000	548 000
Expenditure	250 000	407 000	515 000	900 000
Operating Profit	49 000	−55 000	−215 000	−353 000
Financial Income	142 000	1 764 000	4 759 000	1 239 000
Financial Costs	2 018 000	2 948 000	1 517 000	271 000
Financial Balance	−1 876 000	−1 184 000	3 242 000	968 000
Earnings Before Tax	−1 827 000	−1 239 000	3 027 000	615 000
Tax	−55 000	−42 000	−47 000	−18 000
Net Income	−1 772 000	−1 197 000	3 073 000	633 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 985 000	14 279 000	12 429 000	11 421 000
Total Current Assets	4 408 000	6 669 000	8 102 000	6 656 000
Total Assets	18 393 000	20 949 000	20 531 000	18 077 000
Total Retained Equity	11 208 000	13 980 000	15 477 000	13 003 000
Total Equity	11 482 000	14 255 000	15 751 000	13 278 000
Total Long-Term Debt	4 792 000	4 817 000	3 143 000	3 166 000
Total Current Debt	2 118 000	1 877 000	1 637 000	1 633 000
Total Equity and Debt	18 393 000	20 949 000	20 531 000	18 077 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	300 000	352 000	300 000	415 000
Other Income	0	0	0	132 000
Revenue	300 000	352 000	300 000	548 000
Cost of Goods Sold	0	0	0	0
Salary Costs	14 000	16 000	29 000	0
Depreciation	35 000	44 000	69 000	64 000
Impairment	0	0	0	0
Expenditure	250 000	407 000	515 000	900 000
Operating Profit	49 000	−55 000	−215 000	−353 000
Financial Income	142 000	1 764 000	4 759 000	1 239 000
Financial Costs	2 018 000	2 948 000	1 517 000	271 000
Financial Balance	−1 876 000	−1 184 000	3 242 000	968 000
Dividends	0	0	2 473 000	133 000
Net Income	−1 772 000	−1 197 000	3 073 000	633 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	612 000	557 000	515 000	469 000
Real Eastate	1 780 000	1 786 000	1 786 000	1 792 000
Machinery and Plant Facilities	276 000	305 000	310 000	334 000
Fixtures	0	0	0	39 000
Total Tangible Assets	2 056 000	2 091 000	2 096 000	2 165 000
Total Fiancial Fixed Assets	11 318 000	11 631 000	9 818 000	8 788 000
Total Fixed Assets	13 985 000	14 279 000	12 429 000	11 421 000
Stock	0	0	0	0
Total Investments	1 077 000	1 341 000	3 635 000	1 830 000
Cash, Bank	5 000	5 000	5 000	18 000
Total Current Assets	4 408 000	6 669 000	8 102 000	6 656 000
Total Assets	18 393 000	20 949 000	20 531 000	18 077 000
Total Equity	11 482 000	14 255 000	15 751 000	13 278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 792 000	4 817 000	3 143 000	3 166 000
Creditors	45 000	200 000	79 000	−1 000
Unpaid Taxes	29 000	14 000	31 000	0
Dividends	0	0	2 473 000	133 000
Other Current Debt	1 586 000	693 000	554 000	659 000
Total Current Debt	2 118 000	1 877 000	1 637 000	1 633 000
Total Equity and Debt	18 393 000	20 949 000	20 531 000	18 077 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,43 %	−8,4 %	19,51 %	4,77 %
Debt-to-Equity Ratio	0,42	0,34	0,2	0,24
Operating Profit Margin	16,33 %	−15,63 %	−71,67 %	−64,42 %
Current Ratio	2,08	3,55	4,95	4,08
Quick Ratio	2,08	3,55	4,95	4,08
Equity Ratio	0,62	0,68	0,77	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %