VANGSVEIEN 100 AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

151,52 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	656 000	700 000	678 000	672 000
Net Income	300 000	504 000	336 000	380 000
Total Assets	626 000	756 000	676 000	746 000
Total Equity	198 000	190 000	103 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	656 000	700 000	678 000	672 000
Expenditure	273 000	58 000	247 000	184 000
Operating Profit	384 000	643 000	431 000	488 000
Financial Income	0	3 000	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	3 000	0	−2 000
Earnings Before Tax	384 000	646 000	431 000	487 000
Tax	85 000	142 000	95 000	107 000
Net Income	300 000	504 000	336 000	380 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	130 000	136 000	129 000	135 000
Total Current Assets	496 000	620 000	547 000	610 000
Total Assets	626 000	756 000	676 000	746 000
Total Retained Equity	98 000	90 000	3 000	100 000
Total Equity	198 000	190 000	103 000	200 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	428 000	566 000	573 000	545 000
Total Equity and Debt	626 000	756 000	676 000	746 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	656 000	700 000	678 000	672 000
Revenue	656 000	700 000	678 000	672 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 000	10 000	7 000	8 000
Depreciation	4 000	4 000	34 000	48 000
Impairment	0	0	0	0
Expenditure	273 000	58 000	247 000	184 000
Operating Profit	384 000	643 000	431 000	488 000
Financial Income	0	3 000	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	3 000	0	−2 000
Dividends	0	0	0	0
Net Income	300 000	504 000	336 000	380 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	89 000	91 000	115 000	88 000
Real Eastate	14 000	14 000	14 000	47 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	32 000	0	0
Total Tangible Assets	42 000	45 000	14 000	47 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	130 000	136 000	129 000	135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	444 000	578 000	195 000	568 000
Total Current Assets	496 000	620 000	547 000	610 000
Total Assets	626 000	756 000	676 000	746 000
Total Equity	198 000	190 000	103 000	200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	10 000	4 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	412 000	555 000	569 000	541 000
Total Current Debt	428 000	566 000	573 000	545 000
Total Equity and Debt	626 000	756 000	676 000	746 000

Financial indicators	2022	2021	2020	2019
Return on Equity	151,52 %	265,26 %	326,21 %	190 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,54 %	91,86 %	63,57 %	72,62 %
Current Ratio	1,16	1,1	0,95	1,12
Quick Ratio	1,16	1,1	0,95	1,12
Equity Ratio	0,32	0,25	0,15	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %