VIGOR INDUSTRIER AS

7300 ORKANGER

Finances

Return on Equity

28,78 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 891 000	79 241 000	66 202 000	58 369 000
Net Income	4 204 000	3 433 000	2 661 000	1 862 000
Total Assets	38 964 000	28 877 000	23 975 000	19 767 000
Total Equity	14 605 000	10 738 000	7 305 000	4 644 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 891 000	79 241 000	66 202 000	58 369 000
Expenditure	80 431 000	74 771 000	62 719 000	55 904 000
Operating Profit	5 459 000	4 471 000	3 483 000	2 465 000
Financial Income	16 000	14 000	10 000	5 000
Financial Costs	83 000	83 000	81 000	82 000
Financial Balance	−67 000	−69 000	−71 000	−77 000
Earnings Before Tax	5 393 000	4 401 000	3 412 000	2 388 000
Tax	1 189 000	969 000	751 000	526 000
Net Income	4 204 000	3 433 000	2 661 000	1 862 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 327 000	125 000	178 000	790 000
Total Current Assets	35 637 000	28 752 000	23 796 000	18 978 000
Total Assets	38 964 000	28 877 000	23 975 000	19 767 000
Total Retained Equity	13 665 000	9 798 000	6 365 000	3 704 000
Total Equity	14 605 000	10 738 000	7 305 000	4 644 000
Total Long-Term Debt	29 000	23 000	0	0
Total Current Debt	24 329 000	18 116 000	16 669 000	15 123 000
Total Equity and Debt	38 964 000	28 877 000	23 975 000	19 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 891 000	79 234 000	66 170 000	58 369 000
Other Income	0	7 000	32 000	0
Revenue	85 891 000	79 241 000	66 202 000	58 369 000
Cost of Goods Sold	423 000	113 000	61 000	2 000
Salary Costs	72 364 000	66 697 000	54 191 000	50 228 000
Depreciation	64 000	30 000	10 000	0
Impairment	0	0	0	0
Expenditure	80 431 000	74 771 000	62 719 000	55 904 000
Operating Profit	5 459 000	4 471 000	3 483 000	2 465 000
Financial Income	16 000	14 000	10 000	5 000
Financial Costs	83 000	83 000	81 000	82 000
Financial Balance	−67 000	−69 000	−71 000	−77 000
Dividends	0	0	0	0
Net Income	4 204 000	3 433 000	2 661 000	1 862 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	13 000	40 000	775 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	437 000	97 000	123 000	0
Total Tangible Assets	437 000	97 000	123 000	0
Total Fiancial Fixed Assets	2 881 000	15 000	15 000	15 000
Total Fixed Assets	3 327 000	125 000	178 000	790 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 407 000	22 804 000	9 109 000	6 363 000
Total Current Assets	35 637 000	28 752 000	23 796 000	18 978 000
Total Assets	38 964 000	28 877 000	23 975 000	19 767 000
Total Equity	14 605 000	10 738 000	7 305 000	4 644 000
Short-Term Group Debt	431 000	0	0	0
Total Long-Term Debt	29 000	23 000	0	0
Creditors	1 094 000	953 000	1 084 000	476 000
Unpaid Taxes	8 837 000	5 666 000	5 457 000	4 996 000
Dividends	0	0	0	0
Other Current Debt	12 878 000	10 575 000	10 128 000	9 651 000
Total Current Debt	24 329 000	18 116 000	16 669 000	15 123 000
Total Equity and Debt	38 964 000	28 877 000	23 975 000	19 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,78 %	31,97 %	36,43 %	40,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,36 %	5,64 %	5,26 %	4,22 %
Current Ratio	1,46	1,59	1,43	1,25
Quick Ratio	1,46	1,59	1,43	1,25
Equity Ratio	0,37	0,37	0,3	0,23
Gross Profit Margin	99,51 %	99,86 %	99,91 %	100 %