VEIDING AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

20,76 %

Current Ratio

2,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 358 000	9 898 000	10 469 000	13 361 000
Net Income	1 311 000	698 000	1 139 000	4 923 000
Total Assets	9 185 000	7 585 000	7 568 000	8 014 000
Total Equity	6 316 000	6 005 000	5 807 000	5 969 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 358 000	9 898 000	10 469 000	13 361 000
Expenditure	10 725 000	9 021 000	9 033 000	12 183 000
Operating Profit	1 633 000	878 000	1 436 000	1 177 000
Financial Income	47 000	17 000	26 000	4 015 000
Financial Costs	0	0	3 000	1 000
Financial Balance	47 000	17 000	23 000	4 014 000
Earnings Before Tax	1 681 000	894 000	1 460 000	5 192 000
Tax	370 000	197 000	321 000	269 000
Net Income	1 311 000	698 000	1 139 000	4 923 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 299 000	1 336 000	1 376 000	1 424 000
Total Current Assets	7 886 000	6 249 000	6 192 000	6 590 000
Total Assets	9 185 000	7 585 000	7 568 000	8 014 000
Total Retained Equity	5 316 000	5 005 000	4 807 000	4 969 000
Total Equity	6 316 000	6 005 000	5 807 000	5 969 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 869 000	1 580 000	1 761 000	2 045 000
Total Equity and Debt	9 185 000	7 585 000	7 568 000	8 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 141 000	9 656 000	10 369 000	13 361 000
Other Income	218 000	242 000	100 000	0
Revenue	12 358 000	9 898 000	10 469 000	13 361 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 274 000	6 070 000	6 337 000	8 001 000
Depreciation	37 000	37 000	45 000	60 000
Impairment	0	0	0	0
Expenditure	10 725 000	9 021 000	9 033 000	12 183 000
Operating Profit	1 633 000	878 000	1 436 000	1 177 000
Financial Income	47 000	17 000	26 000	4 015 000
Financial Costs	0	0	3 000	1 000
Financial Balance	47 000	17 000	23 000	4 014 000
Dividends	0	0	0	0
Net Income	1 311 000	698 000	1 139 000	4 923 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 163 000	1 164 000	1 166 000	1 170 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	136 000	173 000	210 000	254 000
Total Tangible Assets	136 000	173 000	210 000	254 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 299 000	1 336 000	1 376 000	1 424 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 867 000	6 164 000	6 177 000	6 549 000
Total Current Assets	7 886 000	6 249 000	6 192 000	6 590 000
Total Assets	9 185 000	7 585 000	7 568 000	8 014 000
Total Equity	6 316 000	6 005 000	5 807 000	5 969 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	201 000	376 000	129 000	506 000
Unpaid Taxes	849 000	705 000	853 000	934 000
Dividends	0	0	0	0
Other Current Debt	1 450 000	305 000	461 000	340 000
Total Current Debt	2 869 000	1 580 000	1 761 000	2 045 000
Total Equity and Debt	9 185 000	7 585 000	7 568 000	8 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,76 %	11,62 %	19,61 %	82,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,21 %	8,87 %	13,72 %	8,81 %
Current Ratio	2,75	3,96	3,52	3,22
Quick Ratio	2,75	3,96	3,52	3,22
Equity Ratio	0,69	0,79	0,77	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %