VIGEBO BYGG AS

4516 MANDAL

Finances

Share Ownership

Return on Equity

4,31 %

Current Ratio

1,36

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 556 000	13 219 000	8 890 000	19 172 000
Net Income	172 000	258 000	499 000	2 133 000
Total Assets	16 696 000	10 078 000	11 287 000	9 305 000
Total Equity	3 994 000	3 822 000	4 540 000	3 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 556 000	13 219 000	8 890 000	19 172 000
Expenditure	10 323 000	12 804 000	8 218 000	16 307 000
Operating Profit	233 000	415 000	672 000	2 864 000
Financial Income	0	0	2 000	3 000
Financial Costs	12 000	78 000	32 000	132 000
Financial Balance	−12 000	−78 000	−30 000	−129 000
Earnings Before Tax	221 000	337 000	642 000	2 735 000
Tax	49 000	79 000	143 000	602 000
Net Income	172 000	258 000	499 000	2 133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	15 000	1 759 000	2 827 000
Total Current Assets	16 696 000	10 064 000	9 528 000	6 478 000
Total Assets	16 696 000	10 078 000	11 287 000	9 305 000
Total Retained Equity	2 312 000	2 140 000	2 858 000	2 359 000
Total Equity	3 994 000	3 822 000	4 540 000	3 964 000
Total Long-Term Debt	413 000	505 000	1 832 000	160 000
Total Current Debt	12 289 000	5 751 000	4 915 000	5 181 000
Total Equity and Debt	16 696 000	10 078 000	11 287 000	9 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 503 000	11 769 000	7 622 000	18 206 000
Other Income	53 000	1 450 000	1 267 000	966 000
Revenue	10 556 000	13 219 000	8 890 000	19 172 000
Cost of Goods Sold	6 122 000	8 226 000	3 830 000	11 635 000
Salary Costs	3 321 000	3 201 000	3 111 000	3 372 000
Depreciation	1 000	33 000	64 000	70 000
Impairment	0	0	0	0
Expenditure	10 323 000	12 804 000	8 218 000	16 307 000
Operating Profit	233 000	415 000	672 000	2 864 000
Financial Income	0	0	2 000	3 000
Financial Costs	12 000	78 000	32 000	132 000
Financial Balance	−12 000	−78 000	−30 000	−129 000
Dividends	0	0	0	0
Net Income	172 000	258 000	499 000	2 133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	1 727 000	2 827 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	15 000	32 000	0
Total Tangible Assets	0	15 000	1 759 000	2 827 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	15 000	1 759 000	2 827 000
Stock	81 000	80 000	3 149 000	2 999 000
Total Investments	0	0	0	0
Cash, Bank	811 000	314 000	589 000	2 981 000
Total Current Assets	16 696 000	10 064 000	9 528 000	6 478 000
Total Assets	16 696 000	10 078 000	11 287 000	9 305 000
Total Equity	3 994 000	3 822 000	4 540 000	3 964 000
Short-Term Group Debt	10 681 000	4 331 000	3 274 000	3 963 000
Total Long-Term Debt	413 000	505 000	1 832 000	160 000
Creditors	583 000	593 000	668 000	318 000
Unpaid Taxes	596 000	515 000	683 000	425 000
Dividends	0	0	0	0
Other Current Debt	288 000	294 000	289 000	313 000
Total Current Debt	12 289 000	5 751 000	4 915 000	5 181 000
Total Equity and Debt	16 696 000	10 078 000	11 287 000	9 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,31 %	6,75 %	10,99 %	53,81 %
Debt-to-Equity Ratio	0,1	0,13	0,4	0,04
Operating Profit Margin	2,21 %	3,14 %	7,56 %	14,94 %
Current Ratio	1,36	1,75	1,94	1,25
Quick Ratio	1,37	1,77	5,4	2,97
Equity Ratio	0,24	0,38	0,4	0,43
Gross Profit Margin	42 %	37,77 %	56,92 %	39,31 %