VANG AUTO AS

2324 VANG PÅ HEDMARKEN

Finances

Share Ownership

Return on Equity

0,8 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 378 000	10 331 000	9 530 000	10 299 000
Net Income	7 000	18 000	176 000	−165 000
Total Assets	2 978 000	2 364 000	2 610 000	2 537 000
Total Equity	872 000	864 000	1 246 000	1 070 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 378 000	10 331 000	9 530 000	10 299 000
Expenditure	11 388 000	10 324 000	9 367 000	10 466 000
Operating Profit	−10 000	7 000	163 000	−167 000
Financial Income	17 000	13 000	14 000	2 000
Financial Costs	0	2 000	0	0
Financial Balance	17 000	11 000	14 000	2 000
Earnings Before Tax	7 000	18 000	176 000	−165 000
Tax	0	0	0	0
Net Income	7 000	18 000	176 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	513 000	420 000	456 000	638 000
Total Current Assets	2 465 000	1 944 000	2 154 000	1 899 000
Total Assets	2 978 000	2 364 000	2 610 000	2 537 000
Total Retained Equity	632 000	624 000	1 006 000	830 000
Total Equity	872 000	864 000	1 246 000	1 070 000
Total Long-Term Debt	75 000	3 000	18 000	34 000
Total Current Debt	2 031 000	1 496 000	1 346 000	1 434 000
Total Equity and Debt	2 978 000	2 364 000	2 610 000	2 537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 321 000	10 317 000	9 512 000	10 254 000
Other Income	57 000	14 000	18 000	45 000
Revenue	11 378 000	10 331 000	9 530 000	10 299 000
Cost of Goods Sold	4 178 000	3 448 000	2 947 000	3 612 000
Salary Costs	5 200 000	4 830 000	4 448 000	4 836 000
Depreciation	109 000	115 000	207 000	232 000
Impairment	0	0	0	0
Expenditure	11 388 000	10 324 000	9 367 000	10 466 000
Operating Profit	−10 000	7 000	163 000	−167 000
Financial Income	17 000	13 000	14 000	2 000
Financial Costs	0	2 000	0	0
Financial Balance	17 000	11 000	14 000	2 000
Dividends	0	0	0	0
Net Income	7 000	18 000	176 000	−165 000

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	53 000	61 000	69 000	77 000
Fixtures	460 000	357 000	362 000	561 000
Total Tangible Assets	513 000	418 000	431 000	638 000
Total Fiancial Fixed Assets	0	2 000	25 000	0
Total Fixed Assets	513 000	420 000	456 000	638 000
Stock	464 000	623 000	637 000	477 000
Total Investments	0	0	0	0
Cash, Bank	460 000	535 000	575 000	349 000
Total Current Assets	2 465 000	1 944 000	2 154 000	1 899 000
Total Assets	2 978 000	2 364 000	2 610 000	2 537 000
Total Equity	872 000	864 000	1 246 000	1 070 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 000	3 000	18 000	34 000
Creditors	378 000	293 000	326 000	381 000
Unpaid Taxes	727 000	648 000	574 000	538 000
Dividends	0	0	0	0
Other Current Debt	518 000	555 000	447 000	471 000
Total Current Debt	2 031 000	1 496 000	1 346 000	1 434 000
Total Equity and Debt	2 978 000	2 364 000	2 610 000	2 537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,8 %	2,08 %	14,13 %	−15,42 %
Debt-to-Equity Ratio	0,09	0	0,01	0,03
Operating Profit Margin	−0,09 %	0,07 %	1,71 %	−1,62 %
Current Ratio	1,21	1,3	1,6	1,32
Quick Ratio	1,57	2,23	3,04	1,98
Equity Ratio	0,29	0,37	0,48	0,42
Gross Profit Margin	63,28 %	66,62 %	69,08 %	64,93 %