VED EIENDOM AS

3160 STOKKE

Finances

Return on Equity

6,88 %

Current Ratio

0,48

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 456 000	1 370 000	1 351 000
Net Income	364 000	583 000	513 000	545 000
Total Assets	14 801 000	14 799 000	14 925 000	13 545 000
Total Equity	5 290 000	5 302 000	4 719 000	4 207 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 456 000	1 370 000	1 351 000
Expenditure	397 000	421 000	419 000	333 000
Operating Profit	803 000	1 034 000	951 000	1 018 000
Financial Income	3 000	2 000	2 000	2 000
Financial Costs	339 000	289 000	296 000	322 000
Financial Balance	−336 000	−287 000	−294 000	−320 000
Earnings Before Tax	467 000	748 000	657 000	699 000
Tax	103 000	164 000	145 000	154 000
Net Income	364 000	583 000	513 000	545 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 540 000	14 511 000	14 776 000	12 681 000
Total Current Assets	261 000	289 000	149 000	864 000
Total Assets	14 801 000	14 799 000	14 925 000	13 545 000
Total Retained Equity	4 251 000	4 264 000	3 681 000	3 168 000
Total Equity	5 290 000	5 302 000	4 719 000	4 207 000
Total Long-Term Debt	8 972 000	9 340 000	9 991 000	8 729 000
Total Current Debt	539 000	157 000	215 000	609 000
Total Equity and Debt	14 801 000	14 799 000	14 925 000	13 545 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 200 000	1 456 000	1 370 000	1 351 000
Revenue	1 200 000	1 456 000	1 370 000	1 351 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	277 000	266 000	261 000	254 000
Impairment	0	0	0	0
Expenditure	397 000	421 000	419 000	333 000
Operating Profit	803 000	1 034 000	951 000	1 018 000
Financial Income	3 000	2 000	2 000	2 000
Financial Costs	339 000	289 000	296 000	322 000
Financial Balance	−336 000	−287 000	−294 000	−320 000
Dividends	0	0	0	100 000
Net Income	364 000	583 000	513 000	545 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 242 000	9 496 000	9 751 000	10 007 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	23 000	32 000	21 000
Total Tangible Assets	9 242 000	9 519 000	9 784 000	10 028 000
Total Fiancial Fixed Assets	5 299 000	4 992 000	4 992 000	2 653 000
Total Fixed Assets	14 540 000	14 511 000	14 776 000	12 681 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	94 000	149 000	697 000
Total Current Assets	261 000	289 000	149 000	864 000
Total Assets	14 801 000	14 799 000	14 925 000	13 545 000
Total Equity	5 290 000	5 302 000	4 719 000	4 207 000
Short-Term Group Debt	483 000	−70 000	0	0
Total Long-Term Debt	8 972 000	9 340 000	9 991 000	8 729 000
Creditors	5 000	0	27 000	390 000
Unpaid Taxes	19 000	47 000	52 000	−20 000
Dividends	0	0	0	100 000
Other Current Debt	32 000	21 000	0	0
Total Current Debt	539 000	157 000	215 000	609 000
Total Equity and Debt	14 801 000	14 799 000	14 925 000	13 545 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,88 %	11 %	10,87 %	12,95 %
Debt-to-Equity Ratio	1,7	1,76	2,12	2,07
Operating Profit Margin	66,92 %	71,02 %	69,42 %	75,35 %
Current Ratio	0,48	1,84	0,69	1,42
Quick Ratio	0,48	1,84	0,69	1,42
Equity Ratio	0,36	0,36	0,32	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %