VIGAS EIENDOM AS

2920 LEIRA I VALDRES

Finances

Return on Equity

26,23 %

Current Ratio

0,19

Debt-to-Equity Ratio

3,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	410 000
Net Income	181 000	167 000	54 000	110 000
Total Assets	4 237 000	4 218 000	3 665 000	3 133 000
Total Equity	690 000	509 000	343 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	410 000
Expenditure	148 000	151 000	284 000	131 000
Operating Profit	332 000	329 000	196 000	279 000
Financial Income	0	0	0	0
Financial Costs	100 000	116 000	126 000	139 000
Financial Balance	−100 000	−116 000	−126 000	−139 000
Earnings Before Tax	232 000	214 000	70 000	141 000
Tax	51 000	47 000	15 000	31 000
Net Income	181 000	167 000	54 000	110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 028 000	4 024 000	3 505 000	2 939 000
Total Current Assets	209 000	194 000	160 000	194 000
Total Assets	4 237 000	4 218 000	3 665 000	3 133 000
Total Retained Equity	670 000	489 000	323 000	268 000
Total Equity	690 000	509 000	343 000	288 000
Total Long-Term Debt	2 430 000	2 699 000	2 768 000	2 809 000
Total Current Debt	1 116 000	1 010 000	555 000	36 000
Total Equity and Debt	4 237 000	4 218 000	3 665 000	3 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	480 000	480 000	410 000
Revenue	480 000	480 000	480 000	410 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	96 000	96 000	96 000	88 000
Impairment	0	0	0	0
Expenditure	148 000	151 000	284 000	131 000
Operating Profit	332 000	329 000	196 000	279 000
Financial Income	0	0	0	0
Financial Costs	100 000	116 000	126 000	139 000
Financial Balance	−100 000	−116 000	−126 000	−139 000
Dividends	0	0	0	0
Net Income	181 000	167 000	54 000	110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 063 000	3 159 000	3 255 000	2 939 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 063 000	3 159 000	3 255 000	2 939 000
Total Fiancial Fixed Assets	965 000	865 000	250 000	0
Total Fixed Assets	4 028 000	4 024 000	3 505 000	2 939 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	49 000	74 000	120 000	194 000
Total Current Assets	209 000	194 000	160 000	194 000
Total Assets	4 237 000	4 218 000	3 665 000	3 133 000
Total Equity	690 000	509 000	343 000	288 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 430 000	2 699 000	2 768 000	2 809 000
Creditors	0	0	0	−3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 072 000	971 000	554 000	39 000
Total Current Debt	1 116 000	1 010 000	555 000	36 000
Total Equity and Debt	4 237 000	4 218 000	3 665 000	3 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,23 %	32,81 %	15,74 %	38,19 %
Debt-to-Equity Ratio	3,52	5,3	8,07	9,75
Operating Profit Margin	69,17 %	68,54 %	40,83 %	68,05 %
Current Ratio	0,19	0,19	0,29	5,39
Quick Ratio	0,19	0,19	0,29	5,39
Equity Ratio	0,16	0,12	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %