VEKTERVAAGEN AS

6770 NORDFJORDEID

Finances

Return on Equity

394,95 %

Current Ratio

0,66

Debt-to-Equity Ratio

5,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	205 000	114 000	200 000	294 000
Net Income	3 910 000	1 903 000	1 764 000	1 436 000
Total Assets	9 524 000	7 344 000	7 874 000	7 550 000
Total Equity	990 000	580 000	277 000	814 000

Income (NOK)	2022	2021	2020	2019
Revenue	205 000	114 000	200 000	294 000
Expenditure	237 000	148 000	125 000	181 000
Operating Profit	−31 000	−34 000	74 000	113 000
Financial Income	4 168 000	2 119 000	1 896 000	1 515 000
Financial Costs	262 000	222 000	226 000	201 000
Financial Balance	3 906 000	1 897 000	1 670 000	1 314 000
Earnings Before Tax	3 875 000	1 862 000	1 744 000	1 427 000
Tax	−35 000	−41 000	−20 000	−9 000
Net Income	3 910 000	1 903 000	1 764 000	1 436 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 198 000	7 092 000	7 080 000	7 058 000
Total Current Assets	2 327 000	253 000	794 000	491 000
Total Assets	9 524 000	7 344 000	7 874 000	7 550 000
Total Retained Equity	813 000	403 000	100 000	636 000
Total Equity	990 000	580 000	277 000	814 000
Total Long-Term Debt	4 995 000	5 127 000	5 260 000	5 300 000
Total Current Debt	3 539 000	1 637 000	2 337 000	1 436 000
Total Equity and Debt	9 524 000	7 344 000	7 874 000	7 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	205 000	114 000	200 000	294 000
Revenue	205 000	114 000	200 000	294 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	34 000	28 000	24 000
Impairment	0	0	0	0
Expenditure	237 000	148 000	125 000	181 000
Operating Profit	−31 000	−34 000	74 000	113 000
Financial Income	4 168 000	2 119 000	1 896 000	1 515 000
Financial Costs	262 000	222 000	226 000	201 000
Financial Balance	3 906 000	1 897 000	1 670 000	1 314 000
Dividends	3 500 000	1 600 000	2 300 000	1 400 000
Net Income	3 910 000	1 903 000	1 764 000	1 436 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	99 000	64 000	18 000	7 000
Real Eastate	6 465 000	6 465 000	6 465 000	6 465 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	153 000	82 000	116 000	105 000
Total Tangible Assets	6 618 000	6 547 000	6 581 000	6 570 000
Total Fiancial Fixed Assets	481 000	481 000	481 000	481 000
Total Fixed Assets	7 198 000	7 092 000	7 080 000	7 058 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 327 000	253 000	785 000	491 000
Total Current Assets	2 327 000	253 000	794 000	491 000
Total Assets	9 524 000	7 344 000	7 874 000	7 550 000
Total Equity	990 000	580 000	277 000	814 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 995 000	5 127 000	5 260 000	5 300 000
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	3 500 000	1 600 000	2 300 000	1 400 000
Other Current Debt	37 000	37 000	37 000	36 000
Total Current Debt	3 539 000	1 637 000	2 337 000	1 436 000
Total Equity and Debt	9 524 000	7 344 000	7 874 000	7 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	394,95 %	328,1 %	636,82 %	176,41 %
Debt-to-Equity Ratio	5,05	8,84	18,99	6,51
Operating Profit Margin	−15,12 %	−29,82 %	37 %	38,44 %
Current Ratio	0,66	0,15	0,34	0,34
Quick Ratio	0,66	0,15	0,34	0,34
Equity Ratio	0,1	0,08	0,04	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %