VANBERG EIENDOM AS

1630 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

17,13 %

Current Ratio

0,58

Debt-to-Equity Ratio

3,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	222 000	222 000	224 000	222 000
Net Income	68 000	79 000	76 000	75 000
Total Assets	1 757 000	1 777 000	1 820 000	1 820 000
Total Equity	397 000	329 000	250 000	174 000

Income (NOK)	2022	2021	2020	2019
Revenue	222 000	222 000	224 000	222 000
Expenditure	88 000	84 000	76 000	71 000
Operating Profit	135 000	139 000	148 000	151 000
Financial Income	0	0	0	0
Financial Costs	48 000	37 000	50 000	54 000
Financial Balance	−48 000	−37 000	−50 000	−54 000
Earnings Before Tax	87 000	101 000	98 000	97 000
Tax	19 000	22 000	22 000	21 000
Net Income	68 000	79 000	76 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 725 000	1 745 000	1 766 000	1 787 000
Total Current Assets	33 000	31 000	53 000	33 000
Total Assets	1 757 000	1 777 000	1 820 000	1 820 000
Total Retained Equity	367 000	299 000	220 000	144 000
Total Equity	397 000	329 000	250 000	174 000
Total Long-Term Debt	1 303 000	548 000	685 000	792 000
Total Current Debt	57 000	899 000	885 000	855 000
Total Equity and Debt	1 757 000	1 777 000	1 820 000	1 820 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	222 000	222 000	224 000	222 000
Revenue	222 000	222 000	224 000	222 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	21 000	21 000	21 000
Impairment	0	0	0	0
Expenditure	88 000	84 000	76 000	71 000
Operating Profit	135 000	139 000	148 000	151 000
Financial Income	0	0	0	0
Financial Costs	48 000	37 000	50 000	54 000
Financial Balance	−48 000	−37 000	−50 000	−54 000
Dividends	0	0	0	0
Net Income	68 000	79 000	76 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 725 000	1 745 000	1 766 000	1 787 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 725 000	1 745 000	1 766 000	1 787 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 725 000	1 745 000	1 766 000	1 787 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	8 000	26 000	5 000
Total Current Assets	33 000	31 000	53 000	33 000
Total Assets	1 757 000	1 777 000	1 820 000	1 820 000
Total Equity	397 000	329 000	250 000	174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 303 000	548 000	685 000	792 000
Creditors	7 000	0	5 000	5 000
Unpaid Taxes	9 000	8 000	8 000	9 000
Dividends	0	0	0	0
Other Current Debt	22 000	868 000	850 000	819 000
Total Current Debt	57 000	899 000	885 000	855 000
Total Equity and Debt	1 757 000	1 777 000	1 820 000	1 820 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,13 %	24,01 %	30,4 %	43,1 %
Debt-to-Equity Ratio	3,28	1,67	2,74	4,55
Operating Profit Margin	60,81 %	62,61 %	66,07 %	68,02 %
Current Ratio	0,58	0,03	0,06	0,04
Quick Ratio	0,58	0,03	0,06	0,04
Equity Ratio	0,23	0,19	0,14	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %