VUKU OG OMEGN REGNSKAP AS

7660 VUKU

Finances

Return on Equity

11,34 %

Current Ratio

4,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 726 000	1 597 000	1 490 000	1 436 000
Net Income	116 000	46 000	99 000	81 000
Total Assets	1 261 000	1 195 000	1 064 000	950 000
Total Equity	1 023 000	907 000	861 000	762 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 726 000	1 597 000	1 490 000	1 436 000
Expenditure	1 586 000	1 530 000	1 354 000	1 341 000
Operating Profit	139 000	67 000	136 000	96 000
Financial Income	16 000	5 000	9 000	6 000
Financial Costs	0	0	0	0
Financial Balance	16 000	5 000	9 000	6 000
Earnings Before Tax	154 000	73 000	144 000	102 000
Tax	39 000	27 000	45 000	21 000
Net Income	116 000	46 000	99 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	173 000	157 000	158 000	163 000
Total Current Assets	1 088 000	1 039 000	906 000	787 000
Total Assets	1 261 000	1 195 000	1 064 000	950 000
Total Retained Equity	923 000	807 000	761 000	662 000
Total Equity	1 023 000	907 000	861 000	762 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	238 000	288 000	203 000	188 000
Total Equity and Debt	1 261 000	1 195 000	1 064 000	950 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 726 000	1 597 000	1 490 000	1 436 000
Other Income	0	0	0	0
Revenue	1 726 000	1 597 000	1 490 000	1 436 000
Cost of Goods Sold	1 000	2 000	0	2 000
Salary Costs	1 047 000	998 000	935 000	830 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 586 000	1 530 000	1 354 000	1 341 000
Operating Profit	139 000	67 000	136 000	96 000
Financial Income	16 000	5 000	9 000	6 000
Financial Costs	0	0	0	0
Financial Balance	16 000	5 000	9 000	6 000
Dividends	0	0	0	0
Net Income	116 000	46 000	99 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	0	0	0
Total Tangible Assets	16 000	0	0	0
Total Fiancial Fixed Assets	157 000	157 000	158 000	157 000
Total Fixed Assets	173 000	157 000	158 000	163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	693 000	432 000	425 000	374 000
Total Current Assets	1 088 000	1 039 000	906 000	787 000
Total Assets	1 261 000	1 195 000	1 064 000	950 000
Total Equity	1 023 000	907 000	861 000	762 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	0	1 000	14 000
Unpaid Taxes	73 000	163 000	80 000	69 000
Dividends	0	0	0	0
Other Current Debt	94 000	100 000	85 000	82 000
Total Current Debt	238 000	288 000	203 000	188 000
Total Equity and Debt	1 261 000	1 195 000	1 064 000	950 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,34 %	5,07 %	11,5 %	10,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,05 %	4,2 %	9,13 %	6,69 %
Current Ratio	4,57	3,61	4,46	4,19
Quick Ratio	4,57	3,61	4,46	4,19
Equity Ratio	0,81	0,76	0,81	0,8
Gross Profit Margin	99,94 %	99,87 %	100 %	99,86 %