VP-EIENDOM AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

−0,81 %

Current Ratio

0,94

Debt-to-Equity Ratio

1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 325 000	2 769 000	2 497 000	2 656 000
Net Income	−33 000	655 000	754 000	834 000
Total Assets	11 367 000	13 656 000	14 533 000	9 527 000
Total Equity	4 058 000	4 091 000	4 936 000	4 782 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 325 000	2 769 000	2 497 000	2 656 000
Expenditure	2 118 000	1 686 000	1 292 000	1 411 000
Operating Profit	208 000	1 083 000	1 206 000	1 245 000
Financial Income	4 000	6 000	5 000	1 000
Financial Costs	255 000	248 000	244 000	175 000
Financial Balance	−251 000	−242 000	−239 000	−174 000
Earnings Before Tax	−43 000	840 000	967 000	1 071 000
Tax	−9 000	185 000	213 000	237 000
Net Income	−33 000	655 000	754 000	834 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 912 000	11 720 000	12 204 000	8 049 000
Total Current Assets	455 000	1 936 000	2 329 000	1 478 000
Total Assets	11 367 000	13 656 000	14 533 000	9 527 000
Total Retained Equity	3 105 000	3 138 000	3 983 000	3 829 000
Total Equity	4 058 000	4 091 000	4 936 000	4 782 000
Total Long-Term Debt	6 824 000	7 638 000	8 644 000	4 300 000
Total Current Debt	486 000	1 927 000	954 000	445 000
Total Equity and Debt	11 367 000	13 656 000	14 533 000	9 527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 325 000	2 769 000	2 497 000	2 656 000
Revenue	2 325 000	2 769 000	2 497 000	2 656 000
Cost of Goods Sold	226 000	0	0	0
Salary Costs	156 000	199 000	131 000	110 000
Depreciation	884 000	860 000	707 000	603 000
Impairment	0	0	0	0
Expenditure	2 118 000	1 686 000	1 292 000	1 411 000
Operating Profit	208 000	1 083 000	1 206 000	1 245 000
Financial Income	4 000	6 000	5 000	1 000
Financial Costs	255 000	248 000	244 000	175 000
Financial Balance	−251 000	−242 000	−239 000	−174 000
Dividends	0	1 500 000	600 000	0
Net Income	−33 000	655 000	754 000	834 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	805 000	729 000	665 000	639 000
Real Eastate	10 107 000	10 986 000	11 531 000	7 400 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	8 000	10 000
Total Tangible Assets	10 107 000	10 991 000	11 539 000	7 410 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 912 000	11 720 000	12 204 000	8 049 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	336 000	1 898 000	2 322 000	1 378 000
Total Current Assets	455 000	1 936 000	2 329 000	1 478 000
Total Assets	11 367 000	13 656 000	14 533 000	9 527 000
Total Equity	4 058 000	4 091 000	4 936 000	4 782 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 824 000	7 638 000	8 644 000	4 300 000
Creditors	303 000	84 000	35 000	67 000
Unpaid Taxes	12 000	74 000	63 000	63 000
Dividends	0	1 500 000	600 000	0
Other Current Debt	104 000	19 000	17 000	38 000
Total Current Debt	486 000	1 927 000	954 000	445 000
Total Equity and Debt	11 367 000	13 656 000	14 533 000	9 527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,81 %	16,01 %	15,28 %	17,44 %
Debt-to-Equity Ratio	1,68	1,87	1,75	0,9
Operating Profit Margin	8,95 %	39,11 %	48,3 %	46,88 %
Current Ratio	0,94	1	2,44	3,32
Quick Ratio	0,94	1	2,44	3,32
Equity Ratio	0,36	0,3	0,34	0,5
Gross Profit Margin	90,28 %	100 %	100 %	100 %