VITA-MIN AS

4516 MANDAL

Finances

Return on Equity

21,82 %

Current Ratio

6,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 178 000	565 000	700 000	777 000
Net Income	536 000	25 000	286 000	149 000
Total Assets	2 896 000	7 119 000	7 339 000	7 424 000
Total Equity	2 456 000	2 710 000	2 881 000	2 994 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 178 000	565 000	700 000	777 000
Expenditure	197 000	280 000	182 000	451 000
Operating Profit	980 000	285 000	519 000	326 000
Financial Income	15 000	0	0	0
Financial Costs	253 000	225 000	152 000	128 000
Financial Balance	−238 000	−225 000	−152 000	−128 000
Earnings Before Tax	743 000	60 000	367 000	198 000
Tax	208 000	35 000	81 000	49 000
Net Income	536 000	25 000	286 000	149 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	188 000	7 073 000	7 073 000	7 073 000
Total Current Assets	2 708 000	46 000	266 000	350 000
Total Assets	2 896 000	7 119 000	7 339 000	7 424 000
Total Retained Equity	2 356 000	2 610 000	2 781 000	2 894 000
Total Equity	2 456 000	2 710 000	2 881 000	2 994 000
Total Long-Term Debt	0	4 167 000	4 167 000	4 177 000
Total Current Debt	440 000	242 000	292 000	252 000
Total Equity and Debt	2 896 000	7 119 000	7 339 000	7 424 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	74 000	0
Other Income	1 178 000	565 000	626 000	777 000
Revenue	1 178 000	565 000	700 000	777 000
Cost of Goods Sold	0	0	8 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	6 000
Impairment	0	0	0	0
Expenditure	197 000	280 000	182 000	451 000
Operating Profit	980 000	285 000	519 000	326 000
Financial Income	15 000	0	0	0
Financial Costs	253 000	225 000	152 000	128 000
Financial Balance	−238 000	−225 000	−152 000	−128 000
Dividends	0	0	0	0
Net Income	536 000	25 000	286 000	149 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	7 073 000	7 073 000	7 073 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	7 073 000	7 073 000	7 073 000
Total Fiancial Fixed Assets	188 000	0	0	0
Total Fixed Assets	188 000	7 073 000	7 073 000	7 073 000
Stock	156 000	0	0	0
Total Investments	0	0	98 000	98 000
Cash, Bank	1 965 000	46 000	168 000	252 000
Total Current Assets	2 708 000	46 000	266 000	350 000
Total Assets	2 896 000	7 119 000	7 339 000	7 424 000
Total Equity	2 456 000	2 710 000	2 881 000	2 994 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 167 000	4 167 000	4 177 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	233 000	208 000	208 000	202 000
Total Current Debt	440 000	242 000	292 000	252 000
Total Equity and Debt	2 896 000	7 119 000	7 339 000	7 424 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,82 %	0,92 %	9,93 %	4,98 %
Debt-to-Equity Ratio	0	1,54	1,45	1,4
Operating Profit Margin	83,19 %	50,44 %	74,14 %	41,96 %
Current Ratio	6,15	0,19	0,91	1,39
Quick Ratio	9,54	0,19	0,91	1,39
Equity Ratio	0,85	0,38	0,39	0,4
Gross Profit Margin	100 %	100 %	98,86 %	100 %