VINGER LAKK OG KAROSSERI AS

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

7,36 %

Current Ratio

1,67

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 421 000	16 492 000	15 103 000	14 305 000
Net Income	225 000	609 000	526 000	557 000
Total Assets	6 424 000	6 085 000	5 424 000	3 648 000
Total Equity	3 056 000	2 830 000	2 222 000	1 695 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 421 000	16 492 000	15 103 000	14 305 000
Expenditure	19 085 000	15 677 000	14 401 000	13 569 000
Operating Profit	336 000	816 000	703 000	736 000
Financial Income	3 000	3 000	1 000	2 000
Financial Costs	50 000	37 000	24 000	21 000
Financial Balance	−47 000	−34 000	−23 000	−19 000
Earnings Before Tax	289 000	781 000	680 000	717 000
Tax	64 000	173 000	153 000	160 000
Net Income	225 000	609 000	526 000	557 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 415 000	2 437 000	2 390 000	993 000
Total Current Assets	4 010 000	3 649 000	3 034 000	2 655 000
Total Assets	6 424 000	6 085 000	5 424 000	3 648 000
Total Retained Equity	2 856 000	2 630 000	2 022 000	1 495 000
Total Equity	3 056 000	2 830 000	2 222 000	1 695 000
Total Long-Term Debt	971 000	1 189 000	1 076 000	275 000
Total Current Debt	2 398 000	2 066 000	2 127 000	1 678 000
Total Equity and Debt	6 424 000	6 085 000	5 424 000	3 648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 298 000	16 489 000	15 028 000	14 249 000
Other Income	123 000	3 000	75 000	56 000
Revenue	19 421 000	16 492 000	15 103 000	14 305 000
Cost of Goods Sold	9 886 000	7 364 000	7 733 000	6 927 000
Salary Costs	5 277 000	5 117 000	4 028 000	4 198 000
Depreciation	838 000	606 000	344 000	272 000
Impairment	0	0	0	0
Expenditure	19 085 000	15 677 000	14 401 000	13 569 000
Operating Profit	336 000	816 000	703 000	736 000
Financial Income	3 000	3 000	1 000	2 000
Financial Costs	50 000	37 000	24 000	21 000
Financial Balance	−47 000	−34 000	−23 000	−19 000
Dividends	0	0	0	0
Net Income	225 000	609 000	526 000	557 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	0	0	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	256 000	0	0	0
Fixtures	2 117 000	2 437 000	2 390 000	976 000
Total Tangible Assets	2 373 000	2 437 000	2 390 000	976 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 415 000	2 437 000	2 390 000	993 000
Stock	1 385 000	1 156 000	911 000	981 000
Total Investments	0	0	0	0
Cash, Bank	778 000	1 042 000	1 237 000	780 000
Total Current Assets	4 010 000	3 649 000	3 034 000	2 655 000
Total Assets	6 424 000	6 085 000	5 424 000	3 648 000
Total Equity	3 056 000	2 830 000	2 222 000	1 695 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	971 000	1 189 000	1 076 000	275 000
Creditors	906 000	444 000	1 205 000	287 000
Unpaid Taxes	752 000	688 000	227 000	588 000
Dividends	0	0	0	0
Other Current Debt	632 000	745 000	577 000	640 000
Total Current Debt	2 398 000	2 066 000	2 127 000	1 678 000
Total Equity and Debt	6 424 000	6 085 000	5 424 000	3 648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,36 %	21,52 %	23,67 %	32,86 %
Debt-to-Equity Ratio	0,32	0,42	0,48	0,16
Operating Profit Margin	1,73 %	4,95 %	4,65 %	5,15 %
Current Ratio	1,67	1,77	1,43	1,58
Quick Ratio	3,96	4,01	2,5	3,81
Equity Ratio	0,48	0,47	0,41	0,46
Gross Profit Margin	49,1 %	55,35 %	48,8 %	51,58 %