VIKENSTRANDA 1 BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

7,92 %

Current Ratio

1,72

Debt-to-Equity Ratio

8,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 437 000	2 123 000	2 167 000	2 269 000
Net Income	585 000	582 000	702 000	649 000
Total Assets	70 746 000	70 844 000	70 949 000	71 001 000
Total Equity	7 383 000	6 482 000	5 544 000	4 512 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 437 000	2 123 000	2 167 000	2 269 000
Expenditure	1 360 000	1 255 000	1 102 000	1 108 000
Operating Profit	1 078 000	869 000	1 066 000	1 158 000
Financial Income	5 000	5 000	6 000	10 000
Financial Costs	498 000	292 000	371 000	519 000
Financial Balance	−493 000	−287 000	−365 000	−509 000
Earnings Before Tax	585 000	582 000	702 000	651 000
Tax	0	0	0	0
Net Income	585 000	582 000	702 000	649 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 313 000	70 320 000	70 327 000	70 333 000
Total Current Assets	433 000	524 000	622 000	667 000
Total Assets	70 746 000	70 844 000	70 949 000	71 001 000
Total Retained Equity	7 278 000	6 377 000	5 439 000	4 407 000
Total Equity	7 383 000	6 482 000	5 544 000	4 512 000
Total Long-Term Debt	63 111 000	64 108 000	65 222 000	66 257 000
Total Current Debt	252 000	254 000	183 000	232 000
Total Equity and Debt	70 746 000	70 844 000	70 949 000	71 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 437 000	2 123 000	2 167 000	2 269 000
Revenue	2 437 000	2 123 000	2 167 000	2 269 000
Cost of Goods Sold	0	0	0	0
Salary Costs	93 000	93 000	88 000	90 000
Depreciation	7 000	7 000	7 000	6 000
Impairment	0	0	0	0
Expenditure	1 360 000	1 255 000	1 102 000	1 108 000
Operating Profit	1 078 000	869 000	1 066 000	1 158 000
Financial Income	5 000	5 000	6 000	10 000
Financial Costs	498 000	292 000	371 000	519 000
Financial Balance	−493 000	−287 000	−365 000	−509 000
Dividends	0	0	0	0
Net Income	585 000	582 000	702 000	649 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 275 000	70 320 000	70 327 000	70 333 000
Machinery and Plant Facilities	38 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	70 313 000	70 320 000	70 327 000	70 333 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 313 000	70 320 000	70 327 000	70 333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	449 000	556 000	504 000
Total Current Assets	433 000	524 000	622 000	667 000
Total Assets	70 746 000	70 844 000	70 949 000	71 001 000
Total Equity	7 383 000	6 482 000	5 544 000	4 512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	63 111 000	64 108 000	65 222 000	66 257 000
Creditors	203 000	176 000	158 000	166 000
Unpaid Taxes	2 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	47 000	78 000	25 000	65 000
Total Current Debt	252 000	254 000	183 000	232 000
Total Equity and Debt	70 746 000	70 844 000	70 949 000	71 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,92 %	8,98 %	12,66 %	14,38 %
Debt-to-Equity Ratio	8,55	9,89	11,76	14,68
Operating Profit Margin	44,23 %	40,93 %	49,19 %	51,04 %
Current Ratio	1,72	2,06	3,4	2,88
Quick Ratio	1,72	2,06	3,4	2,88
Equity Ratio	0,1	0,09	0,08	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %