VEKTOR BYGG AS

5252 SØREIDGREND

Finances

Share Ownership

Return on Equity

38,97 %

Current Ratio

0,28

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 617 000	1 026 000	1 811 000	2 047 000
Net Income	−113 000	−24 000	153 000	−97 000
Total Assets	152 000	343 000	120 000	225 000
Total Equity	−290 000	−177 000	−153 000	−306 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 617 000	1 026 000	1 811 000	2 047 000
Expenditure	1 717 000	1 046 000	1 650 000	2 133 000
Operating Profit	−99 000	−20 000	161 000	−85 000
Financial Income	0	0	4 000	0
Financial Costs	14 000	4 000	12 000	3 000
Financial Balance	−14 000	−4 000	−8 000	−3 000
Earnings Before Tax	−113 000	−24 000	153 000	−89 000
Tax	0	0	0	9 000
Net Income	−113 000	−24 000	153 000	−97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	40 000	21 000	4 000
Total Current Assets	123 000	303 000	100 000	221 000
Total Assets	152 000	343 000	120 000	225 000
Total Retained Equity	−320 000	−207 000	−183 000	−336 000
Total Equity	−290 000	−177 000	−153 000	−306 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	442 000	521 000	273 000	531 000
Total Equity and Debt	152 000	343 000	120 000	225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 617 000	1 008 000	1 811 000	2 047 000
Other Income	0	19 000	0	0
Revenue	1 617 000	1 026 000	1 811 000	2 047 000
Cost of Goods Sold	336 000	164 000	205 000	450 000
Salary Costs	1 101 000	566 000	534 000	1 087 000
Depreciation	11 000	11 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	1 717 000	1 046 000	1 650 000	2 133 000
Operating Profit	−99 000	−20 000	161 000	−85 000
Financial Income	0	0	4 000	0
Financial Costs	14 000	4 000	12 000	3 000
Financial Balance	−14 000	−4 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	−113 000	−24 000	153 000	−97 000

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	29 000	40 000	21 000	4 000
Total Tangible Assets	29 000	40 000	21 000	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 000	40 000	21 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	83 000	277 000	100 000	143 000
Total Current Assets	123 000	303 000	100 000	221 000
Total Assets	152 000	343 000	120 000	225 000
Total Equity	−290 000	−177 000	−153 000	−306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	35 000	69 000	40 000	145 000
Unpaid Taxes	194 000	285 000	89 000	168 000
Dividends	0	0	0	0
Other Current Debt	213 000	166 000	144 000	217 000
Total Current Debt	442 000	521 000	273 000	531 000
Total Equity and Debt	152 000	343 000	120 000	225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,97 %	13,56 %	−100 %	31,7 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−6,12 %	−1,95 %	8,89 %	−4,15 %
Current Ratio	0,28	0,58	0,37	0,42
Quick Ratio	0,28	0,58	0,37	0,42
Equity Ratio	−1,91	−0,52	−1,28	−1,36
Gross Profit Margin	79,22 %	84,02 %	88,68 %	78,02 %