VIGSØ CONSULTING AS

5355 KNARREVIK

Finances

Return on Equity

14,59 %

Current Ratio

0,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	138 000	99 000	40 000	84 000
Net Income	27 000	17 000	−125 000	−33 000
Total Assets	2 258 000	2 238 000	1 922 000	2 048 000
Total Equity	185 000	159 000	142 000	267 000

Income (NOK)	2022	2021	2020	2019
Revenue	138 000	99 000	40 000	84 000
Expenditure	111 000	179 000	167 000	202 000
Operating Profit	27 000	−81 000	−127 000	−119 000
Financial Income	0	98 000	0	79 000
Financial Costs	0	0	0	1 000
Financial Balance	0	98 000	0	78 000
Earnings Before Tax	27 000	17 000	−127 000	−40 000
Tax	0	0	−3 000	−7 000
Net Income	27 000	17 000	−125 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 151 000	1 209 000	1 337 000	1 445 000
Total Current Assets	1 107 000	1 028 000	585 000	603 000
Total Assets	2 258 000	2 238 000	1 922 000	2 048 000
Total Retained Equity	85 000	59 000	42 000	167 000
Total Equity	185 000	159 000	142 000	267 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 073 000	2 079 000	1 780 000	1 782 000
Total Equity and Debt	2 258 000	2 238 000	1 922 000	2 048 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	84 000
Other Income	138 000	99 000	40 000	0
Revenue	138 000	99 000	40 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	59 000	117 000	117 000	117 000
Impairment	0	0	0	0
Expenditure	111 000	179 000	167 000	202 000
Operating Profit	27 000	−81 000	−127 000	−119 000
Financial Income	0	98 000	0	79 000
Financial Costs	0	0	0	1 000
Financial Balance	0	98 000	0	78 000
Dividends	0	0	0	0
Net Income	27 000	17 000	−125 000	−33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	285 000	305 000	325 000	345 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	39 000	136 000	233 000
Total Tangible Assets	285 000	344 000	461 000	578 000
Total Fiancial Fixed Assets	866 000	866 000	876 000	867 000
Total Fixed Assets	1 151 000	1 209 000	1 337 000	1 445 000
Stock	144 000	144 000	144 000	144 000
Total Investments	0	0	0	0
Cash, Bank	133 000	58 000	19 000	33 000
Total Current Assets	1 107 000	1 028 000	585 000	603 000
Total Assets	2 258 000	2 238 000	1 922 000	2 048 000
Total Equity	185 000	159 000	142 000	267 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	5 000	13 000	17 000
Unpaid Taxes	0	2 000	5 000	2 000
Dividends	0	0	0	0
Other Current Debt	2 072 000	2 072 000	1 762 000	1 762 000
Total Current Debt	2 073 000	2 079 000	1 780 000	1 782 000
Total Equity and Debt	2 258 000	2 238 000	1 922 000	2 048 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,59 %	10,69 %	−88,03 %	−12,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,57 %	−81,82 %	−317,5 %	−141,67 %
Current Ratio	0,53	0,49	0,33	0,34
Quick Ratio	0,57	0,53	0,36	0,37
Equity Ratio	0,08	0,07	0,07	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %