VINDU ENTREPRENØREN AS

0661 OSLO

Finances

Share Ownership

Return on Equity

152,27 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	162 765 000	82 601 000	95 842 000	106 027 000
Net Income	12 852 000	2 579 000	6 397 000	6 985 000
Total Assets	32 448 000	26 138 000	26 348 000	28 134 000
Total Equity	8 440 000	9 588 000	11 009 000	11 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	162 765 000	82 601 000	95 842 000	106 027 000
Expenditure	146 259 000	79 682 000	87 621 000	97 091 000
Operating Profit	16 506 000	2 918 000	8 222 000	8 935 000
Financial Income	40 000	323 000	4 000	37 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	39 000	323 000	2 000	36 000
Earnings Before Tax	16 545 000	3 242 000	8 224 000	8 971 000
Tax	3 693 000	663 000	1 827 000	1 986 000
Net Income	12 852 000	2 579 000	6 397 000	6 985 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 407 000	5 045 000	6 380 000	5 526 000
Total Current Assets	24 041 000	21 093 000	19 969 000	22 608 000
Total Assets	32 448 000	26 138 000	26 348 000	28 134 000
Total Retained Equity	8 240 000	0	0	10 802 000
Total Equity	8 440 000	9 588 000	11 009 000	11 002 000
Total Long-Term Debt	0	35 000	55 000	0
Total Current Debt	24 008 000	16 516 000	15 284 000	17 133 000
Total Equity and Debt	32 448 000	26 138 000	26 348 000	28 134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	162 765 000	82 601 000	95 842 000	106 027 000
Other Income	0	0	0	0
Revenue	162 765 000	82 601 000	95 842 000	106 027 000
Cost of Goods Sold	98 765 000	49 805 000	56 027 000	65 700 000
Salary Costs	35 324 000	22 943 000	25 253 000	25 172 000
Depreciation	1 763 000	991 000	1 150 000	1 285 000
Impairment	0	0	0	0
Expenditure	146 259 000	79 682 000	87 621 000	97 091 000
Operating Profit	16 506 000	2 918 000	8 222 000	8 935 000
Financial Income	40 000	323 000	4 000	37 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	39 000	323 000	2 000	36 000
Dividends	14 000 000	4 000 000	6 390 000	6 000 000
Net Income	12 852 000	2 579 000	6 397 000	6 985 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	474 000	0	0	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 053 000	3 965 000	4 600 000	5 141 000
Total Tangible Assets	7 053 000	3 965 000	4 600 000	5 141 000
Total Fiancial Fixed Assets	880 000	1 080 000	1 780 000	380 000
Total Fixed Assets	8 407 000	5 045 000	6 380 000	5 526 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 590 000	9 598 000	6 803 000	3 565 000
Total Current Assets	24 041 000	21 093 000	19 969 000	22 608 000
Total Assets	32 448 000	26 138 000	26 348 000	28 134 000
Total Equity	8 440 000	9 588 000	11 009 000	11 002 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	35 000	55 000	0
Creditors	1 428 000	5 108 000	3 260 000	3 265 000
Unpaid Taxes	1 371 000	4 267 000	1 205 000	3 744 000
Dividends	14 000 000	4 000 000	6 390 000	6 000 000
Other Current Debt	4 007 000	2 458 000	2 663 000	2 259 000
Total Current Debt	24 008 000	16 516 000	15 284 000	17 133 000
Total Equity and Debt	32 448 000	26 138 000	26 348 000	28 134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	152,27 %	26,9 %	58,11 %	63,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,14 %	3,53 %	8,58 %	8,43 %
Current Ratio	1	1,28	1,31	1,32
Quick Ratio	1	1,28	1,31	1,32
Equity Ratio	0,26	0,37	0,42	0,39
Gross Profit Margin	39,32 %	39,7 %	41,54 %	38,03 %