VANG BYGG AS

2312 OTTESTAD

Finances

Share Ownership

Return on Equity

6,61 %

Current Ratio

0,66

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	276 000	260 000	266 000	265 000
Net Income	126 000	136 000	109 000	78 000
Total Assets	3 711 000	3 601 000	3 486 000	3 386 000
Total Equity	1 907 000	1 781 000	1 645 000	1 535 000

Income (NOK)	2022	2021	2020	2019
Revenue	276 000	260 000	266 000	265 000
Expenditure	76 000	53 000	89 000	137 000
Operating Profit	200 000	207 000	178 000	128 000
Financial Income	0	0	0	1 000
Financial Costs	39 000	32 000	38 000	44 000
Financial Balance	−39 000	−32 000	−38 000	−43 000
Earnings Before Tax	161 000	175 000	140 000	85 000
Tax	35 000	38 000	31 000	7 000
Net Income	126 000	136 000	109 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 212 000	3 233 000	3 233 000	3 212 000
Total Current Assets	499 000	368 000	252 000	174 000
Total Assets	3 711 000	3 601 000	3 486 000	3 386 000
Total Retained Equity	1 807 000	1 681 000	1 545 000	1 435 000
Total Equity	1 907 000	1 781 000	1 645 000	1 535 000
Total Long-Term Debt	1 047 000	1 082 000	1 118 000	1 151 000
Total Current Debt	757 000	738 000	723 000	699 000
Total Equity and Debt	3 711 000	3 601 000	3 486 000	3 386 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	276 000	260 000	266 000	265 000
Revenue	276 000	260 000	266 000	265 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	76 000	53 000	89 000	137 000
Operating Profit	200 000	207 000	178 000	128 000
Financial Income	0	0	0	1 000
Financial Costs	39 000	32 000	38 000	44 000
Financial Balance	−39 000	−32 000	−38 000	−43 000
Dividends	0	0	0	0
Net Income	126 000	136 000	109 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 212 000	3 233 000	3 233 000	3 212 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 212 000	3 233 000	3 233 000	3 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 212 000	3 233 000	3 233 000	3 212 000
Stock	8 000	8 000	8 000	8 000
Total Investments	0	0	0	0
Cash, Bank	491 000	360 000	244 000	166 000
Total Current Assets	499 000	368 000	252 000	174 000
Total Assets	3 711 000	3 601 000	3 486 000	3 386 000
Total Equity	1 907 000	1 781 000	1 645 000	1 535 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 047 000	1 082 000	1 118 000	1 151 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	722 000	700 000	692 000	692 000
Total Current Debt	757 000	738 000	723 000	699 000
Total Equity and Debt	3 711 000	3 601 000	3 486 000	3 386 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,61 %	7,64 %	6,63 %	5,08 %
Debt-to-Equity Ratio	0,55	0,61	0,68	0,75
Operating Profit Margin	72,46 %	79,62 %	66,92 %	48,3 %
Current Ratio	0,66	0,5	0,35	0,25
Quick Ratio	0,67	0,5	0,35	0,25
Equity Ratio	0,51	0,49	0,47	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %