VINDEREN EIENDOMSMEGLING AS

0370 OSLO

Finances

Return on Equity

374,38 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 404 000	10 828 000	8 988 000	8 641 000
Net Income	760 000	844 000	966 000	30 000
Total Assets	2 642 000	2 724 000	3 044 000	1 654 000
Total Equity	203 000	203 000	203 000	137 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 404 000	10 828 000	8 988 000	8 641 000
Expenditure	10 404 000	9 713 000	7 723 000	8 561 000
Operating Profit	1 000 000	1 115 000	1 266 000	79 000
Financial Income	13 000	10 000	27 000	45 000
Financial Costs	37 000	44 000	53 000	85 000
Financial Balance	−24 000	−34 000	−26 000	−40 000
Earnings Before Tax	976 000	1 082 000	1 239 000	39 000
Tax	216 000	238 000	273 000	9 000
Net Income	760 000	844 000	966 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	177 000	20 000	18 000	38 000
Total Current Assets	2 465 000	2 705 000	3 026 000	1 615 000
Total Assets	2 642 000	2 724 000	3 044 000	1 654 000
Total Retained Equity	97 000	97 000	97 000	31 000
Total Equity	203 000	203 000	203 000	137 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 439 000	2 522 000	2 842 000	1 517 000
Total Equity and Debt	2 642 000	2 724 000	3 044 000	1 654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 010 000	10 694 000	8 874 000	8 641 000
Other Income	394 000	134 000	114 000	0
Revenue	11 404 000	10 828 000	8 988 000	8 641 000
Cost of Goods Sold	1 922 000	1 766 000	1 370 000	1 748 000
Salary Costs	5 868 000	5 828 000	4 601 000	4 629 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	10 404 000	9 713 000	7 723 000	8 561 000
Operating Profit	1 000 000	1 115 000	1 266 000	79 000
Financial Income	13 000	10 000	27 000	45 000
Financial Costs	37 000	44 000	53 000	85 000
Financial Balance	−24 000	−34 000	−26 000	−40 000
Dividends	760 000	844 000	900 000	0
Net Income	760 000	844 000	966 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	13 000	11 000	31 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	17 000	0	0	0
Total Fiancial Fixed Assets	129 000	7 000	7 000	7 000
Total Fixed Assets	177 000	20 000	18 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	694 000	2 164 000	2 060 000	661 000
Total Current Assets	2 465 000	2 705 000	3 026 000	1 615 000
Total Assets	2 642 000	2 724 000	3 044 000	1 654 000
Total Equity	203 000	203 000	203 000	137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	126 000	178 000	167 000	319 000
Unpaid Taxes	380 000	423 000	658 000	483 000
Dividends	760 000	844 000	900 000	0
Other Current Debt	843 000	838 000	864 000	700 000
Total Current Debt	2 439 000	2 522 000	2 842 000	1 517 000
Total Equity and Debt	2 642 000	2 724 000	3 044 000	1 654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	374,38 %	415,76 %	475,86 %	21,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,77 %	10,3 %	14,09 %	0,91 %
Current Ratio	1,01	1,07	1,06	1,06
Quick Ratio	1,01	1,07	1,06	1,06
Equity Ratio	0,08	0,07	0,07	0,08
Gross Profit Margin	83,15 %	83,69 %	84,76 %	79,77 %