VIGLEIK ÅKRE AS

5776 NÅ

Finances

Share Ownership

Return on Equity

24,61 %

Current Ratio

2,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 491 000	4 453 000	3 995 000	3 564 000
Net Income	1 434 000	792 000	491 000	991 000
Total Assets	7 929 000	4 996 000	3 904 000	3 918 000
Total Equity	5 826 000	4 392 000	3 600 000	3 110 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 491 000	4 453 000	3 995 000	3 564 000
Expenditure	6 656 000	3 415 000	3 339 000	2 457 000
Operating Profit	1 834 000	1 038 000	656 000	1 054 000
Financial Income	30 000	10 000	13 000	10 000
Financial Costs	0	0	0	1 000
Financial Balance	30 000	10 000	13 000	9 000
Earnings Before Tax	1 865 000	1 048 000	669 000	1 063 000
Tax	431 000	257 000	178 000	73 000
Net Income	1 434 000	792 000	491 000	991 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 474 000	1 686 000	1 914 000	2 192 000
Total Current Assets	5 455 000	3 310 000	1 989 000	1 726 000
Total Assets	7 929 000	4 996 000	3 904 000	3 918 000
Total Retained Equity	5 726 000	4 292 000	3 500 000	3 010 000
Total Equity	5 826 000	4 392 000	3 600 000	3 110 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 103 000	604 000	303 000	809 000
Total Equity and Debt	7 929 000	4 996 000	3 904 000	3 918 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 491 000	4 502 000	3 525 000	2 606 000
Other Income	0	−48 000	470 000	958 000
Revenue	8 491 000	4 453 000	3 995 000	3 564 000
Cost of Goods Sold	2 504 000	427 000	687 000	269 000
Salary Costs	792 000	650 000	673 000	561 000
Depreciation	517 000	240 000	304 000	354 000
Impairment	0	0	0	0
Expenditure	6 656 000	3 415 000	3 339 000	2 457 000
Operating Profit	1 834 000	1 038 000	656 000	1 054 000
Financial Income	30 000	10 000	13 000	10 000
Financial Costs	0	0	0	1 000
Financial Balance	30 000	10 000	13 000	9 000
Dividends	0	0	0	0
Net Income	1 434 000	792 000	491 000	991 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	1 775 000	623 000	779 000	854 000
Fixtures	251 000	280 000	364 000	321 000
Total Tangible Assets	2 026 000	904 000	1 143 000	1 175 000
Total Fiancial Fixed Assets	449 000	782 000	771 000	1 017 000
Total Fixed Assets	2 474 000	1 686 000	1 914 000	2 192 000
Stock	49 000	23 000	69 000	66 000
Total Investments	0	0	0	0
Cash, Bank	2 741 000	1 955 000	1 080 000	879 000
Total Current Assets	5 455 000	3 310 000	1 989 000	1 726 000
Total Assets	7 929 000	4 996 000	3 904 000	3 918 000
Total Equity	5 826 000	4 392 000	3 600 000	3 110 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 495 000	165 000	−96 000	781 000
Unpaid Taxes	116 000	310 000	240 000	−3 000
Dividends	0	0	0	0
Other Current Debt	61 000	−128 000	−19 000	−42 000
Total Current Debt	2 103 000	604 000	303 000	809 000
Total Equity and Debt	7 929 000	4 996 000	3 904 000	3 918 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,61 %	18,03 %	13,64 %	31,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,6 %	23,31 %	16,42 %	29,57 %
Current Ratio	2,59	5,48	6,56	2,13
Quick Ratio	2,66	5,7	8,5	2,32
Equity Ratio	0,73	0,88	0,92	0,79
Gross Profit Margin	70,51 %	90,41 %	82,8 %	92,45 %