VOLD BYGG AS

6386 MÅNDALEN

Finances

Share Ownership

Return on Equity

−25,86 %

Current Ratio

0,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	571 000	3 336 000	3 768 000	7 851 000
Net Income	−465 000	−241 000	−677 000	−266 000
Total Assets	2 280 000	2 986 000	3 728 000	5 084 000
Total Equity	1 798 000	2 263 000	2 503 000	3 181 000

Income (NOK)	2022	2021	2020	2019
Revenue	571 000	3 336 000	3 768 000	7 851 000
Expenditure	1 012 000	3 555 000	4 539 000	8 093 000
Operating Profit	−441 000	−219 000	−770 000	−242 000
Financial Income	0	0	1 000	1 000
Financial Costs	24 000	22 000	37 000	25 000
Financial Balance	−24 000	−22 000	−36 000	−24 000
Earnings Before Tax	−465 000	−241 000	−806 000	−266 000
Tax	0	0	−128 000	0
Net Income	−465 000	−241 000	−677 000	−266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 112 000	2 235 000	2 409 000	2 608 000
Total Current Assets	168 000	750 000	1 319 000	2 476 000
Total Assets	2 280 000	2 986 000	3 728 000	5 084 000
Total Retained Equity	1 694 000	2 159 000	2 399 000	3 077 000
Total Equity	1 798 000	2 263 000	2 503 000	3 181 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	482 000	723 000	1 224 000	1 903 000
Total Equity and Debt	2 280 000	2 986 000	3 728 000	5 084 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	499 000	3 264 000	3 696 000	7 734 000
Other Income	72 000	72 000	72 000	117 000
Revenue	571 000	3 336 000	3 768 000	7 851 000
Cost of Goods Sold	272 000	346 000	194 000	264 000
Salary Costs	198 000	2 565 000	3 443 000	6 751 000
Depreciation	124 000	173 000	200 000	226 000
Impairment	0	0	0	0
Expenditure	1 012 000	3 555 000	4 539 000	8 093 000
Operating Profit	−441 000	−219 000	−770 000	−242 000
Financial Income	0	0	1 000	1 000
Financial Costs	24 000	22 000	37 000	25 000
Financial Balance	−24 000	−22 000	−36 000	−24 000
Dividends	0	0	0	0
Net Income	−465 000	−241 000	−677 000	−266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 055 000	2 059 000	2 063 000	2 072 000
Machinery and Plant Facilities	38 000	76 000	140 000	213 000
Fixtures	18 000	100 000	205 000	323 000
Total Tangible Assets	2 111 000	2 235 000	2 409 000	2 608 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 112 000	2 235 000	2 409 000	2 608 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	632 000	396 000	814 000
Total Current Assets	168 000	750 000	1 319 000	2 476 000
Total Assets	2 280 000	2 986 000	3 728 000	5 084 000
Total Equity	1 798 000	2 263 000	2 503 000	3 181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	71 000	22 000	16 000	21 000
Unpaid Taxes	37 000	141 000	536 000	1 001 000
Dividends	0	0	0	0
Other Current Debt	374 000	559 000	672 000	881 000
Total Current Debt	482 000	723 000	1 224 000	1 903 000
Total Equity and Debt	2 280 000	2 986 000	3 728 000	5 084 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,86 %	−10,65 %	−27,05 %	−8,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−77,23 %	−6,56 %	−20,44 %	−3,08 %
Current Ratio	0,35	1,04	1,08	1,3
Quick Ratio	0,35	1,04	1,08	1,3
Equity Ratio	0,79	0,76	0,67	0,63
Gross Profit Margin	52,36 %	89,63 %	94,85 %	96,64 %