VMIT AS

4780 BREKKESTØ

Finances

Share Ownership

Return on Equity

57,64 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 627 000	2 310 000	2 867 000	2 183 000
Net Income	996 000	1 623 000	3 465 000	571 000
Total Assets	2 771 000	2 721 000	7 500 000	4 572 000
Total Equity	1 728 000	1 232 000	6 909 000	3 444 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 627 000	2 310 000	2 867 000	2 183 000
Expenditure	1 353 000	1 272 000	1 118 000	1 069 000
Operating Profit	1 275 000	1 037 000	1 748 000	1 114 000
Financial Income	2 000	1 400 000	2 303 000	389 000
Financial Costs	0	586 000	253 000	688 000
Financial Balance	2 000	814 000	2 050 000	−299 000
Earnings Before Tax	1 277 000	1 851 000	3 798 000	815 000
Tax	281 000	228 000	334 000	244 000
Net Income	996 000	1 623 000	3 465 000	571 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	955 000	1 031 000	904 000	942 000
Total Current Assets	1 816 000	1 689 000	6 596 000	3 630 000
Total Assets	2 771 000	2 721 000	7 500 000	4 572 000
Total Retained Equity	1 628 000	1 132 000	6 809 000	3 344 000
Total Equity	1 728 000	1 232 000	6 909 000	3 444 000
Total Long-Term Debt	19 000	0	0	120 000
Total Current Debt	1 025 000	1 489 000	591 000	1 008 000
Total Equity and Debt	2 771 000	2 721 000	7 500 000	4 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 621 000	2 291 000	2 849 000	2 156 000
Other Income	6 000	18 000	18 000	27 000
Revenue	2 627 000	2 310 000	2 867 000	2 183 000
Cost of Goods Sold	39 000	0	0	0
Salary Costs	891 000	836 000	797 000	768 000
Depreciation	73 000	73 000	39 000	40 000
Impairment	0	0	0	0
Expenditure	1 353 000	1 272 000	1 118 000	1 069 000
Operating Profit	1 275 000	1 037 000	1 748 000	1 114 000
Financial Income	2 000	1 400 000	2 303 000	389 000
Financial Costs	0	586 000	253 000	688 000
Financial Balance	2 000	814 000	2 050 000	−299 000
Dividends	500 000	7 300 000	0	500 000
Net Income	996 000	1 623 000	3 465 000	571 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	3 000	1 000
Real Eastate	835 000	868 000	902 000	935 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	120 000	160 000	0	6 000
Total Tangible Assets	955 000	1 028 000	902 000	941 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	955 000	1 031 000	904 000	942 000
Stock	0	0	0	0
Total Investments	0	0	1 578 000	2 583 000
Cash, Bank	1 532 000	1 229 000	4 818 000	491 000
Total Current Assets	1 816 000	1 689 000	6 596 000	3 630 000
Total Assets	2 771 000	2 721 000	7 500 000	4 572 000
Total Equity	1 728 000	1 232 000	6 909 000	3 444 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	0	0	120 000
Creditors	2 000	18 000	18 000	18 000
Unpaid Taxes	169 000	154 000	140 000	153 000
Dividends	500 000	7 300 000	0	500 000
Other Current Debt	94 000	89 000	99 000	92 000
Total Current Debt	1 025 000	1 489 000	591 000	1 008 000
Total Equity and Debt	2 771 000	2 721 000	7 500 000	4 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,64 %	131,74 %	50,15 %	16,58 %
Debt-to-Equity Ratio	0,01	0	0	0,03
Operating Profit Margin	48,53 %	44,89 %	60,97 %	51,03 %
Current Ratio	1,77	1,13	11,16	3,6
Quick Ratio	1,77	1,13	11,16	3,6
Equity Ratio	0,62	0,45	0,92	0,75
Gross Profit Margin	98,52 %	100 %	100 %	100 %