SIVILINGENIØR VANG AS

9411 HARSTAD

Finances

Return on Equity

54,66 %

Current Ratio

2,09

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 635 000	1 226 000	890 000	1 221 000
Net Income	3 170 000	1 228 000	47 000	214 000
Total Assets	19 138 000	12 914 000	12 517 000	11 934 000
Total Equity	5 800 000	2 631 000	1 403 000	1 355 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 635 000	1 226 000	890 000	1 221 000
Expenditure	411 000	404 000	467 000	651 000
Operating Profit	4 223 000	822 000	423 000	571 000
Financial Income	59 000	850 000	0	0
Financial Costs	213 000	330 000	360 000	295 000
Financial Balance	−154 000	520 000	−360 000	−295 000
Earnings Before Tax	4 070 000	1 342 000	63 000	276 000
Tax	900 000	114 000	16 000	62 000
Net Income	3 170 000	1 228 000	47 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 626 000	12 681 000	12 405 000	11 913 000
Total Current Assets	3 512 000	233 000	111 000	20 000
Total Assets	19 138 000	12 914 000	12 517 000	11 934 000
Total Retained Equity	5 770 000	2 601 000	1 373 000	1 325 000
Total Equity	5 800 000	2 631 000	1 403 000	1 355 000
Total Long-Term Debt	11 660 000	9 765 000	10 843 000	10 162 000
Total Current Debt	1 678 000	519 000	271 000	417 000
Total Equity and Debt	19 138 000	12 914 000	12 517 000	11 934 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	786 000	614 000	317 000	247 000
Other Income	3 849 000	612 000	573 000	975 000
Revenue	4 635 000	1 226 000	890 000	1 221 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	6 000
Depreciation	17 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	411 000	404 000	467 000	651 000
Operating Profit	4 223 000	822 000	423 000	571 000
Financial Income	59 000	850 000	0	0
Financial Costs	213 000	330 000	360 000	295 000
Financial Balance	−154 000	520 000	−360 000	−295 000
Dividends	0	0	0	0
Net Income	3 170 000	1 228 000	47 000	214 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 172 000	12 266 000	11 982 000	11 482 000
Machinery and Plant Facilities	7 000	15 000	23 000	31 000
Fixtures	47 000	0	0	0
Total Tangible Assets	15 226 000	12 281 000	12 005 000	11 513 000
Total Fiancial Fixed Assets	400 000	400 000	400 000	400 000
Total Fixed Assets	15 626 000	12 681 000	12 405 000	11 913 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 473 000	61 000	96 000	0
Total Current Assets	3 512 000	233 000	111 000	20 000
Total Assets	19 138 000	12 914 000	12 517 000	11 934 000
Total Equity	5 800 000	2 631 000	1 403 000	1 355 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 660 000	9 765 000	10 843 000	10 162 000
Creditors	3 000	2 000	4 000	2 000
Unpaid Taxes	160 000	145 000	75 000	25 000
Dividends	0	0	0	0
Other Current Debt	616 000	257 000	176 000	350 000
Total Current Debt	1 678 000	519 000	271 000	417 000
Total Equity and Debt	19 138 000	12 914 000	12 517 000	11 934 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,66 %	46,67 %	3,35 %	15,79 %
Debt-to-Equity Ratio	2,01	3,71	7,73	7,5
Operating Profit Margin	91,11 %	67,05 %	47,53 %	46,76 %
Current Ratio	2,09	0,45	0,41	0,05
Quick Ratio	2,09	0,45	0,41	0,05
Equity Ratio	0,3	0,2	0,11	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %