DRANGEDAL VASKERI OG RENHOLD AS

3760 NESLANDSVATN

Finances

Share Ownership

Return on Equity

35,09 %

Current Ratio

3,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 588 000	1 285 000	1 141 000	1 118 000
Net Income	180 000	−26 000	97 000	49 000
Total Assets	713 000	537 000	505 000	389 000
Total Equity	513 000	333 000	358 000	261 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 588 000	1 285 000	1 141 000	1 118 000
Expenditure	1 358 000	1 332 000	1 025 000	1 041 000
Operating Profit	230 000	−45 000	116 000	75 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	230 000	−45 000	116 000	76 000
Tax	51 000	−20 000	19 000	27 000
Net Income	180 000	−26 000	97 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	88 000	13 000	20 000
Total Current Assets	655 000	449 000	492 000	369 000
Total Assets	713 000	537 000	505 000	389 000
Total Retained Equity	483 000	303 000	328 000	231 000
Total Equity	513 000	333 000	358 000	261 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	201 000	204 000	146 000	128 000
Total Equity and Debt	713 000	537 000	505 000	389 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 588 000	1 280 000	1 111 000	1 118 000
Other Income	0	5 000	30 000	0
Revenue	1 588 000	1 285 000	1 141 000	1 118 000
Cost of Goods Sold	92 000	99 000	54 000	48 000
Salary Costs	940 000	936 000	734 000	689 000
Depreciation	15 000	1 000	0	15 000
Impairment	0	0	0	10 000
Expenditure	1 358 000	1 332 000	1 025 000	1 041 000
Operating Profit	230 000	−45 000	116 000	75 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	180 000	−26 000	97 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	20 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	66 000	0	0
Total Tangible Assets	50 000	66 000	0	0
Total Fiancial Fixed Assets	3 000	3 000	13 000	20 000
Total Fixed Assets	58 000	88 000	13 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	534 000	317 000	394 000	298 000
Total Current Assets	655 000	449 000	492 000	369 000
Total Assets	713 000	537 000	505 000	389 000
Total Equity	513 000	333 000	358 000	261 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	24 000	5 000	11 000
Unpaid Taxes	100 000	102 000	87 000	69 000
Dividends	0	0	0	0
Other Current Debt	75 000	78 000	32 000	29 000
Total Current Debt	201 000	204 000	146 000	128 000
Total Equity and Debt	713 000	537 000	505 000	389 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,09 %	−7,81 %	27,09 %	18,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,48 %	−3,5 %	10,17 %	6,71 %
Current Ratio	3,26	2,2	3,37	2,88
Quick Ratio	3,26	2,2	3,37	2,88
Equity Ratio	0,72	0,62	0,71	0,67
Gross Profit Margin	94,21 %	92,3 %	95,27 %	95,71 %