VANG FELLESFJØS AS

2975 VANG I VALDRES

Finances

Share Ownership

Return on Equity

16,95 %

Current Ratio

0,47

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	953 000	936 000	936 000	874 000
Net Income	369 000	236 000	318 000	418 000
Total Assets	4 843 000	4 709 000	5 230 000	5 550 000
Total Equity	2 177 000	1 808 000	1 573 000	1 254 000

Income (NOK)	2022	2021	2020	2019
Revenue	953 000	936 000	936 000	874 000
Expenditure	421 000	565 000	429 000	304 000
Operating Profit	532 000	371 000	506 000	570 000
Financial Income	6 000	5 000	7 000	8 000
Financial Costs	65 000	74 000	105 000	133 000
Financial Balance	−59 000	−69 000	−98 000	−125 000
Earnings Before Tax	473 000	302 000	408 000	445 000
Tax	104 000	66 000	90 000	27 000
Net Income	369 000	236 000	318 000	418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 652 000	4 605 000	4 881 000	5 126 000
Total Current Assets	190 000	104 000	349 000	425 000
Total Assets	4 843 000	4 709 000	5 230 000	5 550 000
Total Retained Equity	2 074 000	1 705 000	1 469 000	1 151 000
Total Equity	2 177 000	1 808 000	1 573 000	1 254 000
Total Long-Term Debt	2 260 000	2 756 000	3 533 000	4 249 000
Total Current Debt	405 000	145 000	125 000	47 000
Total Equity and Debt	4 843 000	4 709 000	5 230 000	5 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 000	36 000	36 000	36 000
Other Income	900 000	900 000	900 000	838 000
Revenue	953 000	936 000	936 000	874 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	271 000	276 000	278 000	249 000
Impairment	0	0	0	0
Expenditure	421 000	565 000	429 000	304 000
Operating Profit	532 000	371 000	506 000	570 000
Financial Income	6 000	5 000	7 000	8 000
Financial Costs	65 000	74 000	105 000	133 000
Financial Balance	−59 000	−69 000	−98 000	−125 000
Dividends	0	0	0	0
Net Income	369 000	236 000	318 000	418 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 945 000	4 163 000	4 380 000	4 562 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	707 000	443 000	501 000	564 000
Total Tangible Assets	4 652 000	4 605 000	4 881 000	5 126 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 652 000	4 605 000	4 881 000	5 126 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	88 000	334 000	415 000
Total Current Assets	190 000	104 000	349 000	425 000
Total Assets	4 843 000	4 709 000	5 230 000	5 550 000
Total Equity	2 177 000	1 808 000	1 573 000	1 254 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 260 000	2 756 000	3 533 000	4 249 000
Creditors	17 000	18 000	0	0
Unpaid Taxes	42 000	37 000	7 000	40 000
Dividends	0	0	0	0
Other Current Debt	267 000	7 000	117 000	7 000
Total Current Debt	405 000	145 000	125 000	47 000
Total Equity and Debt	4 843 000	4 709 000	5 230 000	5 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,95 %	13,05 %	20,22 %	33,33 %
Debt-to-Equity Ratio	1,04	1,52	2,25	3,39
Operating Profit Margin	55,82 %	39,64 %	54,06 %	65,22 %
Current Ratio	0,47	0,72	2,79	9,04
Quick Ratio	0,47	0,72	2,79	9,04
Equity Ratio	0,45	0,38	0,3	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %