VERDSGRENDA EIGEDOM AS

6968 FLEKKE

Finances

Share Ownership

Return on Equity

7,29 %

Current Ratio

28,16

Debt-to-Equity Ratio

3,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 700 000	1 700 000	1 500 000
Net Income	308 000	364 000	379 000	44 000
Total Assets	19 632 000	20 151 000	20 612 000	20 654 000
Total Equity	4 224 000	3 916 000	3 551 000	3 173 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 700 000	1 700 000	1 500 000
Expenditure	812 000	790 000	792 000	793 000
Operating Profit	888 000	910 000	908 000	707 000
Financial Income	36 000	1 000	5 000	6 000
Financial Costs	529 000	457 000	534 000	669 000
Financial Balance	−493 000	−456 000	−529 000	−663 000
Earnings Before Tax	395 000	453 000	379 000	44 000
Tax	87 000	89 000	0	0
Net Income	308 000	364 000	379 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 506 000	17 230 000	17 954 000	18 678 000
Total Current Assets	3 126 000	2 920 000	2 658 000	1 976 000
Total Assets	19 632 000	20 151 000	20 612 000	20 654 000
Total Retained Equity	639 000	331 000	−34 000	−412 000
Total Equity	4 224 000	3 916 000	3 551 000	3 173 000
Total Long-Term Debt	15 297 000	16 127 000	16 954 000	17 413 000
Total Current Debt	111 000	108 000	106 000	69 000
Total Equity and Debt	19 632 000	20 151 000	20 612 000	20 654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 700 000	1 700 000	1 700 000	1 500 000
Revenue	1 700 000	1 700 000	1 700 000	1 500 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	724 000	724 000	724 000	724 000
Impairment	0	0	0	0
Expenditure	812 000	790 000	792 000	793 000
Operating Profit	888 000	910 000	908 000	707 000
Financial Income	36 000	1 000	5 000	6 000
Financial Costs	529 000	457 000	534 000	669 000
Financial Balance	−493 000	−456 000	−529 000	−663 000
Dividends	0	0	0	0
Net Income	308 000	364 000	379 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 031 000	16 608 000	17 186 000	17 763 000
Machinery and Plant Facilities	176 000	176 000	176 000	176 000
Fixtures	298 000	445 000	592 000	739 000
Total Tangible Assets	16 506 000	17 230 000	17 954 000	18 678 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 506 000	17 230 000	17 954 000	18 678 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 738 000	2 885 000	2 625 000	1 945 000
Total Current Assets	3 126 000	2 920 000	2 658 000	1 976 000
Total Assets	19 632 000	20 151 000	20 612 000	20 654 000
Total Equity	4 224 000	3 916 000	3 551 000	3 173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 297 000	16 127 000	16 954 000	17 413 000
Creditors	42 000	39 000	37 000	9 000
Unpaid Taxes	68 000	69 000	69 000	59 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	111 000	108 000	106 000	69 000
Total Equity and Debt	19 632 000	20 151 000	20 612 000	20 654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,29 %	9,3 %	10,67 %	1,39 %
Debt-to-Equity Ratio	3,62	4,12	4,77	5,49
Operating Profit Margin	52,24 %	53,53 %	53,41 %	47,13 %
Current Ratio	28,16	27,04	25,08	28,64
Quick Ratio	28,16	27,04	25,08	28,64
Equity Ratio	0,22	0,19	0,17	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %