VANG BYGG AS

2975 VANG I VALDRES

Finances

Share Ownership

Return on Equity

74,94 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 632 000	19 051 000	14 415 000	12 403 000
Net Income	1 749 000	1 860 000	1 138 000	1 243 000
Total Assets	8 759 000	7 279 000	5 927 000	5 808 000
Total Equity	2 334 000	4 086 000	3 226 000	2 088 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 632 000	19 051 000	14 415 000	12 403 000
Expenditure	16 404 000	16 722 000	13 108 000	10 974 000
Operating Profit	2 229 000	2 328 000	1 307 000	1 427 000
Financial Income	15 000	54 000	144 000	146 000
Financial Costs	1 000	0	10 000	1 000
Financial Balance	14 000	54 000	134 000	145 000
Earnings Before Tax	2 243 000	2 382 000	1 441 000	1 572 000
Tax	495 000	522 000	303 000	330 000
Net Income	1 749 000	1 860 000	1 138 000	1 243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 686 000	1 870 000	1 594 000	1 274 000
Total Current Assets	7 073 000	5 409 000	4 333 000	4 534 000
Total Assets	8 759 000	7 279 000	5 927 000	5 808 000
Total Retained Equity	1 784 000	3 536 000	2 676 000	1 538 000
Total Equity	2 334 000	4 086 000	3 226 000	2 088 000
Total Long-Term Debt	10 000	68 000	43 000	382 000
Total Current Debt	6 415 000	3 125 000	2 658 000	3 338 000
Total Equity and Debt	8 759 000	7 279 000	5 927 000	5 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 632 000	19 044 000	14 407 000	12 403 000
Other Income	0	7 000	8 000	0
Revenue	18 632 000	19 051 000	14 415 000	12 403 000
Cost of Goods Sold	8 889 000	10 091 000	6 959 000	5 495 000
Salary Costs	5 784 000	5 333 000	4 968 000	4 193 000
Depreciation	232 000	232 000	190 000	194 000
Impairment	0	0	0	0
Expenditure	16 404 000	16 722 000	13 108 000	10 974 000
Operating Profit	2 229 000	2 328 000	1 307 000	1 427 000
Financial Income	15 000	54 000	144 000	146 000
Financial Costs	1 000	0	10 000	1 000
Financial Balance	14 000	54 000	134 000	145 000
Dividends	3 500 000	0	0	1 250 000
Net Income	1 749 000	1 860 000	1 138 000	1 243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	156 000	156 000	156 000	156 000
Machinery and Plant Facilities	0	1 117 000	785 000	746 000
Fixtures	1 469 000	483 000	504 000	179 000
Total Tangible Assets	1 625 000	1 756 000	1 445 000	1 080 000
Total Fiancial Fixed Assets	62 000	114 000	149 000	193 000
Total Fixed Assets	1 686 000	1 870 000	1 594 000	1 274 000
Stock	471 000	516 000	259 000	272 000
Total Investments	0	0	0	0
Cash, Bank	2 457 000	2 873 000	2 777 000	2 008 000
Total Current Assets	7 073 000	5 409 000	4 333 000	4 534 000
Total Assets	8 759 000	7 279 000	5 927 000	5 808 000
Total Equity	2 334 000	4 086 000	3 226 000	2 088 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	68 000	43 000	382 000
Creditors	1 220 000	598 000	324 000	335 000
Unpaid Taxes	1 244 000	1 210 000	988 000	1 037 000
Dividends	3 500 000	0	0	1 250 000
Other Current Debt	897 000	821 000	704 000	632 000
Total Current Debt	6 415 000	3 125 000	2 658 000	3 338 000
Total Equity and Debt	8 759 000	7 279 000	5 927 000	5 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,94 %	45,52 %	35,28 %	59,53 %
Debt-to-Equity Ratio	0	0,02	0,01	0,18
Operating Profit Margin	11,96 %	12,22 %	9,07 %	11,51 %
Current Ratio	1,1	1,73	1,63	1,36
Quick Ratio	1,19	2,07	1,81	1,48
Equity Ratio	0,27	0,56	0,54	0,36
Gross Profit Margin	52,29 %	47,03 %	51,72 %	55,7 %