VEKTERGÅRDEN I MYSEN AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

−2,25 %

Current Ratio

36,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 686 000	1 663 000	1 683 000	1 652 000
Net Income	−393 000	−348 000	−343 000	−358 000
Total Assets	17 754 000	18 096 000	18 489 000	18 752 000
Total Equity	17 458 000	17 851 000	18 199 000	18 542 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 686 000	1 663 000	1 683 000	1 652 000
Expenditure	2 374 000	2 221 000	2 294 000	2 320 000
Operating Profit	−688 000	−558 000	−610 000	−668 000
Financial Income	185 000	112 000	170 000	209 000
Financial Costs	0	0	0	0
Financial Balance	185 000	112 000	170 000	209 000
Earnings Before Tax	−503 000	−446 000	−440 000	−459 000
Tax	−111 000	−98 000	−97 000	−101 000
Net Income	−393 000	−348 000	−343 000	−358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 975 000	7 059 000	7 550 000	7 846 000
Total Current Assets	10 779 000	11 037 000	10 939 000	10 906 000
Total Assets	17 754 000	18 096 000	18 489 000	18 752 000
Total Retained Equity	−1 290 000	−897 000	−550 000	−206 000
Total Equity	17 458 000	17 851 000	18 199 000	18 542 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	296 000	245 000	291 000	210 000
Total Equity and Debt	17 754 000	18 096 000	18 489 000	18 752 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 686 000	1 663 000	1 683 000	1 652 000
Other Income	0	0	0	0
Revenue	1 686 000	1 663 000	1 683 000	1 652 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	826 000	800 000	778 000	770 000
Impairment	0	0	0	0
Expenditure	2 374 000	2 221 000	2 294 000	2 320 000
Operating Profit	−688 000	−558 000	−610 000	−668 000
Financial Income	185 000	112 000	170 000	209 000
Financial Costs	0	0	0	0
Financial Balance	185 000	112 000	170 000	209 000
Dividends	0	0	0	0
Net Income	−393 000	−348 000	−343 000	−358 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 037 000	926 000	828 000	749 000
Real Eastate	5 938 000	6 123 000	6 694 000	7 050 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	9 000	28 000	47 000
Total Tangible Assets	5 938 000	6 133 000	6 722 000	7 097 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 975 000	7 059 000	7 550 000	7 846 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 449 000	10 866 000	10 836 000	10 857 000
Total Current Assets	10 779 000	11 037 000	10 939 000	10 906 000
Total Assets	17 754 000	18 096 000	18 489 000	18 752 000
Total Equity	17 458 000	17 851 000	18 199 000	18 542 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	278 000	227 000	260 000	210 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	18 000	30 000	0
Total Current Debt	296 000	245 000	291 000	210 000
Total Equity and Debt	17 754 000	18 096 000	18 489 000	18 752 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,25 %	−1,95 %	−1,88 %	−1,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−40,81 %	−33,55 %	−36,24 %	−40,44 %
Current Ratio	36,42	45,05	37,59	51,93
Quick Ratio	36,42	45,05	37,59	51,93
Equity Ratio	0,98	0,99	0,98	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %