VIGANESET EIENDOM AS

4130 HJELMELAND

Finances

Share Ownership

Return on Equity

−176,36 %

Current Ratio

1,62

Debt-to-Equity Ratio

−95,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	518 000	475 000	418 000	345 000
Net Income	97 000	76 000	−7 000	−62 000
Total Assets	5 259 000	5 384 000	5 614 000	5 875 000
Total Equity	−55 000	−151 000	−227 000	−221 000

Income (NOK)	2022	2021	2020	2019
Revenue	518 000	475 000	418 000	345 000
Expenditure	195 000	203 000	260 000	271 000
Operating Profit	324 000	272 000	157 000	73 000
Financial Income	0	0	0	0
Financial Costs	200 000	175 000	166 000	153 000
Financial Balance	−200 000	−175 000	−166 000	−153 000
Earnings Before Tax	124 000	97 000	−8 000	−79 000
Tax	27 000	21 000	−2 000	−17 000
Net Income	97 000	76 000	−7 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 196 000	5 364 000	5 558 000	5 778 000
Total Current Assets	63 000	20 000	57 000	97 000
Total Assets	5 259 000	5 384 000	5 614 000	5 875 000
Total Retained Equity	−455 000	−551 000	−627 000	−621 000
Total Equity	−55 000	−151 000	−227 000	−221 000
Total Long-Term Debt	5 275 000	5 500 000	5 808 000	6 039 000
Total Current Debt	39 000	36 000	34 000	57 000
Total Equity and Debt	5 259 000	5 384 000	5 614 000	5 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	518 000	475 000	418 000	345 000
Revenue	518 000	475 000	418 000	345 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−20 000	0
Depreciation	141 000	148 000	222 000	222 000
Impairment	0	0	0	0
Expenditure	195 000	203 000	260 000	271 000
Operating Profit	324 000	272 000	157 000	73 000
Financial Income	0	0	0	0
Financial Costs	200 000	175 000	166 000	153 000
Financial Balance	−200 000	−175 000	−166 000	−153 000
Dividends	0	0	0	0
Net Income	97 000	76 000	−7 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	132 000	159 000	180 000	178 000
Real Eastate	5 065 000	5 205 000	5 346 000	5 486 000
Machinery and Plant Facilities	0	0	31 000	113 000
Fixtures	0	0	0	0
Total Tangible Assets	5 065 000	5 205 000	5 377 000	5 600 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 196 000	5 364 000	5 558 000	5 778 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	69 000	20 000	57 000	1 000
Total Current Assets	63 000	20 000	57 000	97 000
Total Assets	5 259 000	5 384 000	5 614 000	5 875 000
Total Equity	−55 000	−151 000	−227 000	−221 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 275 000	5 500 000	5 808 000	6 039 000
Creditors	3 000	5 000	5 000	6 000
Unpaid Taxes	24 000	23 000	20 000	24 000
Dividends	0	0	0	0
Other Current Debt	11 000	8 000	8 000	28 000
Total Current Debt	39 000	36 000	34 000	57 000
Total Equity and Debt	5 259 000	5 384 000	5 614 000	5 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−176,36 %	−50,33 %	3,08 %	28,05 %
Debt-to-Equity Ratio	−95,91	−36,42	−25,59	−27,33
Operating Profit Margin	62,55 %	57,26 %	37,56 %	21,16 %
Current Ratio	1,62	0,56	1,68	1,7
Quick Ratio	1,62	0,56	1,68	1,7
Equity Ratio	−0,01	−0,03	−0,04	−0,04
Gross Profit Margin	100 %	100 %	100 %	100 %