VOIGT AS

1354 BÆRUMS VERK

Finances

Share Ownership

Return on Equity

5,86 %

Current Ratio

3,16

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 200 000	3 230 000	3 562 000
Net Income	581 000	635 000	971 000	1 123 000
Total Assets	13 703 000	12 980 000	13 843 000	10 391 000
Total Equity	9 908 000	9 327 000	8 692 000	8 740 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 200 000	3 230 000	3 562 000
Expenditure	668 000	430 000	1 684 000	2 427 000
Operating Profit	649 000	770 000	1 546 000	1 136 000
Financial Income	215 000	125 000	59 000	403 000
Financial Costs	138 000	110 000	295 000	166 000
Financial Balance	77 000	15 000	−236 000	237 000
Earnings Before Tax	727 000	785 000	1 311 000	1 372 000
Tax	146 000	150 000	340 000	249 000
Net Income	581 000	635 000	971 000	1 123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 273 000	12 287 000	12 306 000	8 695 000
Total Current Assets	1 430 000	693 000	1 536 000	1 697 000
Total Assets	13 703 000	12 980 000	13 843 000	10 391 000
Total Retained Equity	9 808 000	9 227 000	8 592 000	8 640 000
Total Equity	9 908 000	9 327 000	8 692 000	8 740 000
Total Long-Term Debt	3 342 000	3 467 000	3 601 000	0
Total Current Debt	452 000	186 000	1 550 000	1 651 000
Total Equity and Debt	13 703 000	12 980 000	13 843 000	10 391 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	607 000	507 000	2 702 000	3 018 000
Other Income	710 000	692 000	528 000	544 000
Revenue	1 317 000	1 200 000	3 230 000	3 562 000
Cost of Goods Sold	11 000	8 000	255 000	129 000
Salary Costs	281 000	22 000	935 000	1 736 000
Depreciation	15 000	19 000	15 000	22 000
Impairment	0	0	0	0
Expenditure	668 000	430 000	1 684 000	2 427 000
Operating Profit	649 000	770 000	1 546 000	1 136 000
Financial Income	215 000	125 000	59 000	403 000
Financial Costs	138 000	110 000	295 000	166 000
Financial Balance	77 000	15 000	−236 000	237 000
Dividends	0	0	1 020 000	1 000 000
Net Income	581 000	635 000	971 000	1 123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 249 000	12 249 000	12 249 000	8 665 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	39 000	58 000	30 000
Total Tangible Assets	12 273 000	12 287 000	12 306 000	8 695 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 273 000	12 287 000	12 306 000	8 695 000
Stock	10 000	10 000	10 000	12 000
Total Investments	361 000	554 000	450 000	680 000
Cash, Bank	859 000	88 000	777 000	690 000
Total Current Assets	1 430 000	693 000	1 536 000	1 697 000
Total Assets	13 703 000	12 980 000	13 843 000	10 391 000
Total Equity	9 908 000	9 327 000	8 692 000	8 740 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 342 000	3 467 000	3 601 000	0
Creditors	45 000	12 000	14 000	1 000
Unpaid Taxes	111 000	0	160 000	233 000
Dividends	0	0	1 020 000	1 000 000
Other Current Debt	159 000	23 000	137 000	168 000
Total Current Debt	452 000	186 000	1 550 000	1 651 000
Total Equity and Debt	13 703 000	12 980 000	13 843 000	10 391 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,86 %	6,81 %	11,17 %	12,85 %
Debt-to-Equity Ratio	0,34	0,37	0,41	0
Operating Profit Margin	49,28 %	64,17 %	47,86 %	31,89 %
Current Ratio	3,16	3,73	0,99	1,03
Quick Ratio	3,24	3,94	1	1,04
Equity Ratio	0,72	0,72	0,63	0,84
Gross Profit Margin	99,16 %	99,33 %	92,11 %	96,38 %