VESTBYGD MASKIN AS

8412 VESTBYGD

Finances

Share Ownership

Return on Equity

57,5 %

Current Ratio

5,47

Debt-to-Equity Ratio

1,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 553 000	2 432 000	2 472 000	833 000
Net Income	418 000	47 000	533 000	−112 000
Total Assets	1 659 000	1 201 000	1 279 000	637 000
Total Equity	727 000	308 000	261 000	−592 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 553 000	2 432 000	2 472 000	833 000
Expenditure	2 010 000	2 364 000	1 915 000	942 000
Operating Profit	542 000	67 000	556 000	−109 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	8 000	3 000
Financial Balance	−6 000	−6 000	−8 000	−3 000
Earnings Before Tax	537 000	61 000	548 000	−112 000
Tax	118 000	14 000	16 000	0
Net Income	418 000	47 000	533 000	−112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	849 000	338 000	396 000	385 000
Total Current Assets	810 000	863 000	884 000	252 000
Total Assets	1 659 000	1 201 000	1 279 000	637 000
Total Retained Equity	269 000	−149 000	−197 000	−1 049 000
Total Equity	727 000	308 000	261 000	−592 000
Total Long-Term Debt	784 000	717 000	869 000	638 000
Total Current Debt	148 000	176 000	150 000	591 000
Total Equity and Debt	1 659 000	1 201 000	1 279 000	637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 212 000	2 223 000	2 193 000	736 000
Other Income	340 000	210 000	279 000	96 000
Revenue	2 553 000	2 432 000	2 472 000	833 000
Cost of Goods Sold	103 000	90 000	79 000	67 000
Salary Costs	474 000	477 000	498 000	109 000
Depreciation	140 000	105 000	143 000	145 000
Impairment	0	0	0	0
Expenditure	2 010 000	2 364 000	1 915 000	942 000
Operating Profit	542 000	67 000	556 000	−109 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	8 000	3 000
Financial Balance	−6 000	−6 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	418 000	47 000	533 000	−112 000

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	0	0	0	0
Fixtures	849 000	338 000	396 000	385 000
Total Tangible Assets	849 000	338 000	396 000	385 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	849 000	338 000	396 000	385 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	242 000	316 000	76 000
Total Current Assets	810 000	863 000	884 000	252 000
Total Assets	1 659 000	1 201 000	1 279 000	637 000
Total Equity	727 000	308 000	261 000	−592 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	784 000	717 000	869 000	638 000
Creditors	70 000	88 000	74 000	29 000
Unpaid Taxes	19 000	19 000	27 000	49 000
Dividends	0	0	0	0
Other Current Debt	39 000	69 000	48 000	513 000
Total Current Debt	148 000	176 000	150 000	591 000
Total Equity and Debt	1 659 000	1 201 000	1 279 000	637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,5 %	15,26 %	204,21 %	18,92 %
Debt-to-Equity Ratio	1,08	2,33	3,33	−1,08
Operating Profit Margin	21,23 %	2,75 %	22,49 %	−13,09 %
Current Ratio	5,47	4,9	5,89	0,43
Quick Ratio	5,47	4,9	5,89	0,43
Equity Ratio	0,44	0,26	0,2	−0,93
Gross Profit Margin	95,97 %	96,3 %	96,8 %	91,96 %