VIGMOSTAD SKOLE

4520 LINDESNES

Finances

Share Ownership

Return on Equity

11,34 %

Current Ratio

4,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 061 000	9 067 000	8 399 000	7 176 000
Net Income	666 000	458 000	1 628 000	1 456 000
Total Assets	7 450 000	6 090 000	5 722 000	3 922 000
Total Equity	5 873 000	5 207 000	4 749 000	3 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 061 000	9 067 000	8 399 000	7 176 000
Expenditure	8 398 000	8 612 000	6 773 000	5 722 000
Operating Profit	664 000	456 000	1 626 000	1 455 000
Financial Income	3 000	3 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	3 000	2 000
Earnings Before Tax	666 000	458 000	1 628 000	1 456 000
Tax	0	0	0	0
Net Income	666 000	458 000	1 628 000	1 456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	411 000	495 000	403 000	197 000
Total Current Assets	7 040 000	5 595 000	5 319 000	3 725 000
Total Assets	7 450 000	6 090 000	5 722 000	3 922 000
Total Retained Equity	5 873 000	5 207 000	4 749 000	3 120 000
Total Equity	5 873 000	5 207 000	4 749 000	3 120 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 577 000	883 000	974 000	802 000
Total Equity and Debt	7 450 000	6 090 000	5 722 000	3 922 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 050 000	9 052 000	8 384 000	7 089 000
Other Income	10 000	15 000	15 000	87 000
Revenue	9 061 000	9 067 000	8 399 000	7 176 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 004 000	6 574 000	5 243 000	4 820 000
Depreciation	85 000	86 000	59 000	58 000
Impairment	0	0	0	0
Expenditure	8 398 000	8 612 000	6 773 000	5 722 000
Operating Profit	664 000	456 000	1 626 000	1 455 000
Financial Income	3 000	3 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	3 000	2 000
Dividends	0	0	0	0
Net Income	666 000	458 000	1 628 000	1 456 000

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	411 000	495 000	403 000	197 000
Total Tangible Assets	411 000	495 000	403 000	197 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	411 000	495 000	403 000	197 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 767 000	5 587 000	5 311 000	3 709 000
Total Current Assets	7 040 000	5 595 000	5 319 000	3 725 000
Total Assets	7 450 000	6 090 000	5 722 000	3 922 000
Total Equity	5 873 000	5 207 000	4 749 000	3 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	427 000	252 000	451 000	149 000
Unpaid Taxes	320 000	−87 000	−76 000	104 000
Dividends	0	0	0	0
Other Current Debt	831 000	718 000	599 000	550 000
Total Current Debt	1 577 000	883 000	974 000	802 000
Total Equity and Debt	7 450 000	6 090 000	5 722 000	3 922 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,34 %	8,8 %	34,28 %	46,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,33 %	5,03 %	19,36 %	20,28 %
Current Ratio	4,46	6,34	5,46	4,64
Quick Ratio	4,46	6,34	5,46	4,64
Equity Ratio	0,79	0,86	0,83	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %