VANG AVLØYSARLAG SA

2975 VANG I VALDRES

Finances

Share Ownership

Return on Equity

41,67 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 800 000	5 731 000	5 942 000	6 469 000
Net Income	210 000	147 000	82 000	−196 000
Total Assets	2 249 000	1 789 000	1 558 000	1 340 000
Total Equity	504 000	294 000	147 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 800 000	5 731 000	5 942 000	6 469 000
Expenditure	6 542 000	5 585 000	5 858 000	6 659 000
Operating Profit	257 000	147 000	83 000	−190 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	0	0	2 000	8 000
Financial Balance	1 000	1 000	−1 000	−6 000
Earnings Before Tax	258 000	147 000	82 000	−196 000
Tax	48 000	0	0	0
Net Income	210 000	147 000	82 000	−196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 249 000	1 789 000	1 558 000	1 340 000
Total Assets	2 249 000	1 789 000	1 558 000	1 340 000
Total Retained Equity	485 000	275 000	128 000	46 000
Total Equity	504 000	294 000	147 000	65 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 745 000	1 495 000	1 411 000	1 275 000
Total Equity and Debt	2 249 000	1 789 000	1 558 000	1 340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 800 000	5 731 000	5 922 000	6 469 000
Other Income	0	0	20 000	0
Revenue	6 800 000	5 731 000	5 942 000	6 469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 146 000	5 265 000	5 455 000	6 097 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 542 000	5 585 000	5 858 000	6 659 000
Operating Profit	257 000	147 000	83 000	−190 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	0	0	2 000	8 000
Financial Balance	1 000	1 000	−1 000	−6 000
Dividends	0	0	0	0
Net Income	210 000	147 000	82 000	−196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 248 000	1 019 000	1 040 000	640 000
Total Current Assets	2 249 000	1 789 000	1 558 000	1 340 000
Total Assets	2 249 000	1 789 000	1 558 000	1 340 000
Total Equity	504 000	294 000	147 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	8 000	4 000	0
Unpaid Taxes	1 013 000	845 000	814 000	701 000
Dividends	0	0	0	0
Other Current Debt	673 000	641 000	593 000	574 000
Total Current Debt	1 745 000	1 495 000	1 411 000	1 275 000
Total Equity and Debt	2 249 000	1 789 000	1 558 000	1 340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,67 %	50 %	55,78 %	−301,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,78 %	2,56 %	1,4 %	−2,94 %
Current Ratio	1,29	1,2	1,1	1,05
Quick Ratio	1,29	1,2	1,1	1,05
Equity Ratio	0,22	0,16	0,09	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %