VERFTET EIENDOM AS

7021 TRONDHEIM

Finances

Share Ownership

Return on Equity

247,95 %

Current Ratio

1,92

Debt-to-Equity Ratio

99,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 574 000	1 529 000	835 000	1 569 000
Net Income	181 000	−191 000	−47 000	465 000
Total Assets	8 164 000	8 114 000	8 695 000	8 847 000
Total Equity	73 000	−108 000	83 000	631 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 574 000	1 529 000	835 000	1 569 000
Expenditure	846 000	1 265 000	513 000	474 000
Operating Profit	729 000	264 000	322 000	1 095 000
Financial Income	0	0	0	1 000
Financial Costs	493 000	473 000	384 000	498 000
Financial Balance	−493 000	−473 000	−384 000	−497 000
Earnings Before Tax	236 000	−209 000	−61 000	598 000
Tax	56 000	−19 000	−13 000	133 000
Net Income	181 000	−191 000	−47 000	465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 522 000	6 613 000	6 774 000	6 942 000
Total Current Assets	1 642 000	1 501 000	1 920 000	1 905 000
Total Assets	8 164 000	8 114 000	8 695 000	8 847 000
Total Retained Equity	43 000	−138 000	53 000	601 000
Total Equity	73 000	−108 000	83 000	631 000
Total Long-Term Debt	7 237 000	7 384 000	7 259 000	7 543 000
Total Current Debt	854 000	838 000	1 352 000	674 000
Total Equity and Debt	8 164 000	8 114 000	8 695 000	8 847 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 219 000	1 088 000	1 424 000
Other Income	1 574 000	310 000	−253 000	145 000
Revenue	1 574 000	1 529 000	835 000	1 569 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	259 000	435 000	0
Depreciation	160 000	165 000	168 000	168 000
Impairment	0	0	0	0
Expenditure	846 000	1 265 000	513 000	474 000
Operating Profit	729 000	264 000	322 000	1 095 000
Financial Income	0	0	0	1 000
Financial Costs	493 000	473 000	384 000	498 000
Financial Balance	−493 000	−473 000	−384 000	−497 000
Dividends	0	0	0	0
Net Income	181 000	−191 000	−47 000	465 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	0	0
Real Eastate	6 452 000	6 609 000	6 766 000	6 923 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	0	8 000	19 000
Total Tangible Assets	6 522 000	6 609 000	6 774 000	6 942 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 522 000	6 613 000	6 774 000	6 942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	23 000	65 000	265 000	11 000
Total Current Assets	1 642 000	1 501 000	1 920 000	1 905 000
Total Assets	8 164 000	8 114 000	8 695 000	8 847 000
Total Equity	73 000	−108 000	83 000	631 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 237 000	7 384 000	7 259 000	7 543 000
Creditors	240 000	126 000	44 000	−139 000
Unpaid Taxes	325 000	544 000	862 000	611 000
Dividends	0	0	0	0
Other Current Debt	244 000	168 000	446 000	201 000
Total Current Debt	854 000	838 000	1 352 000	674 000
Total Equity and Debt	8 164 000	8 114 000	8 695 000	8 847 000

Financial indicators	2022	2021	2020	2019
Return on Equity	247,95 %	176,85 %	−56,63 %	73,69 %
Debt-to-Equity Ratio	99,14	−68,37	87,46	11,95
Operating Profit Margin	46,32 %	17,27 %	38,56 %	69,79 %
Current Ratio	1,92	1,79	1,42	2,83
Quick Ratio	1,92	1,79	1,42	2,83
Equity Ratio	0,01	−0,01	0,01	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %