VEST VIND MEDIA AS

6530 AVERØY

Finances

Share Ownership

Return on Equity

49,57 %

Current Ratio

1,68

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 588 000	6 665 000	5 335 000	7 037 000
Net Income	1 027 000	846 000	57 000	112 000
Total Assets	4 881 000	2 693 000	1 537 000	2 040 000
Total Equity	2 072 000	1 345 000	738 000	681 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 588 000	6 665 000	5 335 000	7 037 000
Expenditure	6 266 000	5 555 000	5 230 000	6 856 000
Operating Profit	1 323 000	1 110 000	105 000	181 000
Financial Income	11 000	0	1 000	0
Financial Costs	17 000	28 000	28 000	37 000
Financial Balance	−6 000	−28 000	−27 000	−37 000
Earnings Before Tax	1 317 000	1 082 000	78 000	144 000
Tax	290 000	236 000	21 000	32 000
Net Income	1 027 000	846 000	57 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	193 000	378 000	532 000	1 242 000
Total Current Assets	4 687 000	2 315 000	1 005 000	798 000
Total Assets	4 881 000	2 693 000	1 537 000	2 040 000
Total Retained Equity	1 968 000	1 241 000	634 000	577 000
Total Equity	2 072 000	1 345 000	738 000	681 000
Total Long-Term Debt	24 000	10 000	0	16 000
Total Current Debt	2 785 000	1 338 000	798 000	1 343 000
Total Equity and Debt	4 881 000	2 693 000	1 537 000	2 040 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 624 000	6 429 000	5 294 000	6 853 000
Other Income	−36 000	236 000	40 000	184 000
Revenue	7 588 000	6 665 000	5 335 000	7 037 000
Cost of Goods Sold	1 700 000	1 400 000	997 000	1 245 000
Salary Costs	3 302 000	3 017 000	2 507 000	3 881 000
Depreciation	185 000	210 000	418 000	388 000
Impairment	0	0	292 000	0
Expenditure	6 266 000	5 555 000	5 230 000	6 856 000
Operating Profit	1 323 000	1 110 000	105 000	181 000
Financial Income	11 000	0	1 000	0
Financial Costs	17 000	28 000	28 000	37 000
Financial Balance	−6 000	−28 000	−27 000	−37 000
Dividends	300 000	240 000	0	240 000
Net Income	1 027 000	846 000	57 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	157 000	313 000	507 000	1 207 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	65 000	25 000	35 000
Total Tangible Assets	37 000	65 000	25 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	193 000	378 000	532 000	1 242 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 872 000	1 863 000	628 000	377 000
Total Current Assets	4 687 000	2 315 000	1 005 000	798 000
Total Assets	4 881 000	2 693 000	1 537 000	2 040 000
Total Equity	2 072 000	1 345 000	738 000	681 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 000	10 000	0	16 000
Creditors	362 000	402 000	192 000	314 000
Unpaid Taxes	263 000	466 000	351 000	462 000
Dividends	300 000	240 000	0	240 000
Other Current Debt	1 884 000	244 000	219 000	339 000
Total Current Debt	2 785 000	1 338 000	798 000	1 343 000
Total Equity and Debt	4 881 000	2 693 000	1 537 000	2 040 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,57 %	62,9 %	7,72 %	16,45 %
Debt-to-Equity Ratio	0,01	0,01	0	0,02
Operating Profit Margin	17,44 %	16,65 %	1,97 %	2,57 %
Current Ratio	1,68	1,73	1,26	0,59
Quick Ratio	1,68	1,73	1,26	0,59
Equity Ratio	0,42	0,5	0,48	0,33
Gross Profit Margin	77,6 %	78,99 %	81,31 %	82,31 %