VIGGA AS

2660 DOMBÅS

Finances

Return on Equity

24,61 %

Current Ratio

1,81

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 444 000	5 122 000	4 611 000	4 288 000
Net Income	659 000	698 000	197 000	−160 000
Total Assets	5 855 000	4 434 000	3 021 000	1 730 000
Total Equity	2 678 000	1 827 000	1 129 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 444 000	5 122 000	4 611 000	4 288 000
Expenditure	4 665 000	4 439 000	4 356 000	4 485 000
Operating Profit	778 000	683 000	255 000	−197 000
Financial Income	89 000	17 000	10 000	9 000
Financial Costs	15 000	2 000	6 000	10 000
Financial Balance	74 000	15 000	4 000	−1 000
Earnings Before Tax	851 000	698 000	258 000	−198 000
Tax	192 000	1 000	62 000	−38 000
Net Income	659 000	698 000	197 000	−160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	469 000	96 000	194 000	667 000
Total Current Assets	5 386 000	4 338 000	2 827 000	1 063 000
Total Assets	5 855 000	4 434 000	3 021 000	1 730 000
Total Retained Equity	260 000	−443 000	−418 000	−1 348 000
Total Equity	2 678 000	1 827 000	1 129 000	199 000
Total Long-Term Debt	196 000	25 000	0	185 000
Total Current Debt	2 981 000	2 582 000	1 892 000	1 346 000
Total Equity and Debt	5 855 000	4 434 000	3 021 000	1 730 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 293 000	4 089 000	3 635 000	3 591 000
Other Income	1 151 000	1 033 000	976 000	697 000
Revenue	5 444 000	5 122 000	4 611 000	4 288 000
Cost of Goods Sold	739 000	559 000	551 000	567 000
Salary Costs	1 934 000	2 109 000	1 972 000	2 122 000
Depreciation	253 000	213 000	211 000	278 000
Impairment	0	0	0	0
Expenditure	4 665 000	4 439 000	4 356 000	4 485 000
Operating Profit	778 000	683 000	255 000	−197 000
Financial Income	89 000	17 000	10 000	9 000
Financial Costs	15 000	2 000	6 000	10 000
Financial Balance	74 000	15 000	4 000	−1 000
Dividends	0	0	0	0
Net Income	659 000	698 000	197 000	−160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	2 000	2 000	292 000
Real Eastate	419 000	0	190 000	370 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	93 000	0	2 000
Total Tangible Assets	439 000	93 000	190 000	372 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	469 000	96 000	194 000	667 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	3 000	375 000
Total Current Assets	5 386 000	4 338 000	2 827 000	1 063 000
Total Assets	5 855 000	4 434 000	3 021 000	1 730 000
Total Equity	2 678 000	1 827 000	1 129 000	199 000
Short-Term Group Debt	871 000	723 000	0	0
Total Long-Term Debt	196 000	25 000	0	185 000
Creditors	226 000	150 000	132 000	111 000
Unpaid Taxes	129 000	89 000	110 000	66 000
Dividends	0	0	0	0
Other Current Debt	1 755 000	1 620 000	1 650 000	1 169 000
Total Current Debt	2 981 000	2 582 000	1 892 000	1 346 000
Total Equity and Debt	5 855 000	4 434 000	3 021 000	1 730 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,61 %	38,2 %	17,45 %	−80,4 %
Debt-to-Equity Ratio	0,07	0,01	0	0,93
Operating Profit Margin	14,29 %	13,33 %	5,53 %	−4,59 %
Current Ratio	1,81	1,68	1,49	0,79
Quick Ratio	1,81	1,68	1,49	0,79
Equity Ratio	0,46	0,41	0,37	0,12
Gross Profit Margin	86,43 %	89,09 %	88,05 %	86,78 %