VINGROM BUTIKKEIENDOM AS

0661 OSLO

Finances

Share Ownership

Return on Equity

25,54 %

Current Ratio

1,5

Debt-to-Equity Ratio

6,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 981 000	1 866 000	1 906 000	1 503 000
Net Income	485 000	426 000	753 000	241 000
Total Assets	13 852 000	17 850 000	16 695 000	15 483 000
Total Equity	1 899 000	1 413 000	1 271 000	1 117 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 981 000	1 866 000	1 906 000	1 503 000
Expenditure	809 000	805 000	729 000	862 000
Operating Profit	1 172 000	1 061 000	1 176 000	642 000
Financial Income	188 000	169 000	35 000	11 000
Financial Costs	737 000	684 000	245 000	345 000
Financial Balance	−549 000	−515 000	−210 000	−334 000
Earnings Before Tax	622 000	546 000	966 000	308 000
Tax	137 000	120 000	213 000	68 000
Net Income	485 000	426 000	753 000	241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 482 000	13 749 000	13 819 000	13 784 000
Total Current Assets	370 000	4 101 000	2 876 000	1 700 000
Total Assets	13 852 000	17 850 000	16 695 000	15 483 000
Total Retained Equity	1 819 000	1 333 000	1 191 000	1 037 000
Total Equity	1 899 000	1 413 000	1 271 000	1 117 000
Total Long-Term Debt	11 707 000	16 008 000	14 516 000	14 146 000
Total Current Debt	246 000	428 000	909 000	220 000
Total Equity and Debt	13 852 000	17 850 000	16 695 000	15 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 981 000	1 866 000	1 906 000	1 503 000
Revenue	1 981 000	1 866 000	1 906 000	1 503 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	276 000	273 000	268 000	262 000
Impairment	0	0	0	0
Expenditure	809 000	805 000	729 000	862 000
Operating Profit	1 172 000	1 061 000	1 176 000	642 000
Financial Income	188 000	169 000	35 000	11 000
Financial Costs	737 000	684 000	245 000	345 000
Financial Balance	−549 000	−515 000	−210 000	−334 000
Dividends	0	0	0	0
Net Income	485 000	426 000	753 000	241 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 482 000	13 749 000	13 819 000	13 784 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 482 000	13 749 000	13 819 000	13 784 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 482 000	13 749 000	13 819 000	13 784 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	3 774 000	2 640 000	1 593 000
Total Current Assets	370 000	4 101 000	2 876 000	1 700 000
Total Assets	13 852 000	17 850 000	16 695 000	15 483 000
Total Equity	1 899 000	1 413 000	1 271 000	1 117 000
Short-Term Group Debt	0	363 000	769 000	86 000
Total Long-Term Debt	11 707 000	16 008 000	14 516 000	14 146 000
Creditors	74 000	29 000	77 000	103 000
Unpaid Taxes	68 000	35 000	60 000	32 000
Dividends	0	0	0	0
Other Current Debt	0	1 000	3 000	0
Total Current Debt	246 000	428 000	909 000	220 000
Total Equity and Debt	13 852 000	17 850 000	16 695 000	15 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,54 %	30,15 %	59,24 %	21,58 %
Debt-to-Equity Ratio	6,16	11,33	11,42	12,66
Operating Profit Margin	59,16 %	56,86 %	61,7 %	42,71 %
Current Ratio	1,5	9,58	3,16	7,73
Quick Ratio	1,5	9,58	3,16	7,73
Equity Ratio	0,14	0,08	0,08	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %