VIGRA BYGG AS

6040 VIGRA

Finances

Return on Equity

120,49 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 585 000	14 550 000	13 615 000	10 146 000
Net Income	1 852 000	2 886 000	3 099 000	1 469 000
Total Assets	3 793 000	5 049 000	5 276 000	3 633 000
Total Equity	1 537 000	1 084 000	1 199 000	1 000 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 585 000	14 550 000	13 615 000	10 146 000
Expenditure	10 315 000	10 876 000	9 543 000	8 192 000
Operating Profit	2 352 000	3 684 000	3 963 000	1 903 000
Financial Income	37 000	24 000	19 000	14 000
Financial Costs	8 000	1 000	3 000	30 000
Financial Balance	29 000	23 000	16 000	−16 000
Earnings Before Tax	2 382 000	3 707 000	3 979 000	1 888 000
Tax	529 000	822 000	880 000	419 000
Net Income	1 852 000	2 886 000	3 099 000	1 469 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	477 000	439 000	525 000	556 000
Total Current Assets	3 315 000	4 610 000	4 751 000	3 077 000
Total Assets	3 793 000	5 049 000	5 276 000	3 633 000
Total Retained Equity	1 437 000	984 000	1 099 000	900 000
Total Equity	1 537 000	1 084 000	1 199 000	1 000 000
Total Long-Term Debt	3 000	7 000	5 000	531 000
Total Current Debt	2 253 000	3 958 000	4 072 000	2 102 000
Total Equity and Debt	3 793 000	5 049 000	5 276 000	3 633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 579 000	14 560 000	13 610 000	10 146 000
Other Income	6 000	−10 000	4 000	0
Revenue	12 585 000	14 550 000	13 615 000	10 146 000
Cost of Goods Sold	5 534 000	6 041 000	5 114 000	4 109 000
Salary Costs	3 909 000	3 902 000	3 537 000	3 347 000
Depreciation	107 000	96 000	98 000	86 000
Impairment	0	0	0	0
Expenditure	10 315 000	10 876 000	9 543 000	8 192 000
Operating Profit	2 352 000	3 684 000	3 963 000	1 903 000
Financial Income	37 000	24 000	19 000	14 000
Financial Costs	8 000	1 000	3 000	30 000
Financial Balance	29 000	23 000	16 000	−16 000
Dividends	600 000	2 000 000	2 000 000	900 000
Net Income	1 852 000	2 886 000	3 099 000	1 469 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	35 000	24 000	16 000
Real Eastate	263 000	291 000	319 000	347 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	143 000	85 000	153 000	165 000
Total Tangible Assets	406 000	376 000	472 000	512 000
Total Fiancial Fixed Assets	29 000	29 000	29 000	29 000
Total Fixed Assets	477 000	439 000	525 000	556 000
Stock	165 000	84 000	74 000	183 000
Total Investments	0	0	0	0
Cash, Bank	950 000	3 818 000	2 357 000	2 708 000
Total Current Assets	3 315 000	4 610 000	4 751 000	3 077 000
Total Assets	3 793 000	5 049 000	5 276 000	3 633 000
Total Equity	1 537 000	1 084 000	1 199 000	1 000 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	7 000	5 000	531 000
Creditors	203 000	197 000	236 000	−10 000
Unpaid Taxes	633 000	622 000	653 000	517 000
Dividends	600 000	2 000 000	2 000 000	900 000
Other Current Debt	280 000	307 000	296 000	269 000
Total Current Debt	2 253 000	3 958 000	4 072 000	2 102 000
Total Equity and Debt	3 793 000	5 049 000	5 276 000	3 633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,49 %	266,24 %	258,47 %	146,9 %
Debt-to-Equity Ratio	0	0,01	0	0,53
Operating Profit Margin	18,69 %	25,32 %	29,11 %	18,76 %
Current Ratio	1,47	1,16	1,17	1,46
Quick Ratio	1,59	1,19	1,19	1,6
Equity Ratio	0,41	0,21	0,23	0,28
Gross Profit Margin	56,03 %	58,48 %	62,44 %	59,5 %