VAIA EIENDOM AS

1358 JAR

Finances

Share Ownership

Return on Equity

41,67 %

Current Ratio

0,13

Debt-to-Equity Ratio

124,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 641 000	1 375 000	1 188 000	1 188 000
Net Income	40 000	583 000	552 000	653 000
Total Assets	17 099 000	4 634 000	4 547 000	6 104 000
Total Equity	96 000	56 000	56 000	667 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 641 000	1 375 000	1 188 000	1 188 000
Expenditure	1 302 000	579 000	417 000	279 000
Operating Profit	338 000	796 000	771 000	909 000
Financial Income	0	0	0	0
Financial Costs	286 000	47 000	63 000	72 000
Financial Balance	−286 000	−47 000	−63 000	−72 000
Earnings Before Tax	52 000	748 000	708 000	837 000
Tax	11 000	165 000	156 000	184 000
Net Income	40 000	583 000	552 000	653 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 427 000	3 689 000	3 680 000	3 309 000
Total Current Assets	672 000	945 000	867 000	2 795 000
Total Assets	17 099 000	4 634 000	4 547 000	6 104 000
Total Retained Equity	40 000	0	0	611 000
Total Equity	96 000	56 000	56 000	667 000
Total Long-Term Debt	11 997 000	1 236 000	1 432 000	1 622 000
Total Current Debt	5 005 000	3 342 000	3 058 000	3 816 000
Total Equity and Debt	17 099 000	4 634 000	4 547 000	6 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 641 000	1 375 000	1 188 000	1 188 000
Revenue	1 641 000	1 375 000	1 188 000	1 188 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	240 000	240 000	207 000	182 000
Impairment	0	0	0	0
Expenditure	1 302 000	579 000	417 000	279 000
Operating Profit	338 000	796 000	771 000	909 000
Financial Income	0	0	0	0
Financial Costs	286 000	47 000	63 000	72 000
Financial Balance	−286 000	−47 000	−63 000	−72 000
Dividends	0	0	0	0
Net Income	40 000	583 000	552 000	653 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 427 000	3 689 000	3 680 000	3 309 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 427 000	3 689 000	3 680 000	3 309 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 427 000	3 689 000	3 680 000	3 309 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	646 000	756 000	864 000	2 770 000
Total Current Assets	672 000	945 000	867 000	2 795 000
Total Assets	17 099 000	4 634 000	4 547 000	6 104 000
Total Equity	96 000	56 000	56 000	667 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 997 000	1 236 000	1 432 000	1 622 000
Creditors	124 000	13 000	3 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 844 000	3 303 000	2 516 000	3 631 000
Total Current Debt	5 005 000	3 342 000	3 058 000	3 816 000
Total Equity and Debt	17 099 000	4 634 000	4 547 000	6 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,67 %	1 041,07 %	985,71 %	97,9 %
Debt-to-Equity Ratio	124,97	22,07	25,57	2,43
Operating Profit Margin	20,6 %	57,89 %	64,9 %	76,52 %
Current Ratio	0,13	0,28	0,28	0,73
Quick Ratio	0,13	0,28	0,28	0,73
Equity Ratio	0,01	0,01	0,01	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %