VANGSTAD INVEST AS

7652 VERDAL

Finances

Return on Equity

13,64 %

Current Ratio

12,79

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 700 000	0	0	0
Net Income	7 430 000	7 376 000	10 775 000	6 147 000
Total Assets	58 695 000	52 331 000	47 621 000	36 840 000
Total Equity	54 484 000	49 054 000	44 878 000	35 103 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 700 000	0	0	0
Expenditure	1 832 000	233 000	153 000	37 000
Operating Profit	−132 000	−233 000	−153 000	−37 000
Financial Income	8 060 000	7 941 000	11 183 000	6 413 000
Financial Costs	263 000	115 000	115 000	52 000
Financial Balance	7 797 000	7 826 000	11 068 000	6 361 000
Earnings Before Tax	7 665 000	7 593 000	10 915 000	6 323 000
Tax	235 000	217 000	140 000	177 000
Net Income	7 430 000	7 376 000	10 775 000	6 147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 193 000	29 493 000	19 347 000	19 064 000
Total Current Assets	28 501 000	22 839 000	28 273 000	17 776 000
Total Assets	58 695 000	52 331 000	47 621 000	36 840 000
Total Retained Equity	52 688 000	47 258 000	43 082 000	33 307 000
Total Equity	54 484 000	49 054 000	44 878 000	35 103 000
Total Long-Term Debt	1 981 000	1 943 000	1 542 000	548 000
Total Current Debt	2 229 000	1 334 000	1 201 000	1 188 000
Total Equity and Debt	58 695 000	52 331 000	47 621 000	36 840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 700 000	0	0	0
Other Income	0	0	0	0
Revenue	1 700 000	0	0	0
Cost of Goods Sold	1 700 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 832 000	233 000	153 000	37 000
Operating Profit	−132 000	−233 000	−153 000	−37 000
Financial Income	8 060 000	7 941 000	11 183 000	6 413 000
Financial Costs	263 000	115 000	115 000	52 000
Financial Balance	7 797 000	7 826 000	11 068 000	6 361 000
Dividends	2 000 000	3 200 000	1 000 000	1 000 000
Net Income	7 430 000	7 376 000	10 775 000	6 147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	30 193 000	29 493 000	19 347 000	19 064 000
Total Fixed Assets	30 193 000	29 493 000	19 347 000	19 064 000
Stock	0	0	0	0
Total Investments	0	13 248 000	4 274 000	4 857 000
Cash, Bank	26 406 000	8 718 000	16 950 000	11 919 000
Total Current Assets	28 501 000	22 839 000	28 273 000	17 776 000
Total Assets	58 695 000	52 331 000	47 621 000	36 840 000
Total Equity	54 484 000	49 054 000	44 878 000	35 103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 981 000	1 943 000	1 542 000	548 000
Creditors	0	0	30 000	0
Unpaid Taxes	0	0	0	0
Dividends	2 000 000	3 200 000	1 000 000	1 000 000
Other Current Debt	0	109 000	17 000	6 000
Total Current Debt	2 229 000	1 334 000	1 201 000	1 188 000
Total Equity and Debt	58 695 000	52 331 000	47 621 000	36 840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,64 %	15,04 %	24,01 %	17,51 %
Debt-to-Equity Ratio	0,04	0,04	0,03	0,02
Operating Profit Margin	−7,76 %	-	-	-
Current Ratio	12,79	17,12	23,54	14,96
Quick Ratio	12,79	17,12	23,54	14,96
Equity Ratio	0,93	0,94	0,94	0,95
Gross Profit Margin	0 %	-	-	-