VOGNVEGEN 12 AS

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

6,38 %

Current Ratio

0,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	120 000
Net Income	89 000	89 000	90 000	90 000
Total Assets	1 894 000	1 805 000	1 666 000	1 151 000
Total Equity	1 394 000	1 305 000	1 216 000	1 126 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	120 000
Expenditure	6 000	6 000	4 000	4 000
Operating Profit	114 000	114 000	116 000	116 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	114 000	114 000	116 000	116 000
Tax	25 000	25 000	25 000	25 000
Net Income	89 000	89 000	90 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 881 000	1 761 000	942 000	942 000
Total Current Assets	13 000	44 000	725 000	210 000
Total Assets	1 894 000	1 805 000	1 666 000	1 151 000
Total Retained Equity	1 364 000	1 275 000	1 186 000	1 096 000
Total Equity	1 394 000	1 305 000	1 216 000	1 126 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	500 000	500 000	450 000	25 000
Total Equity and Debt	1 894 000	1 805 000	1 666 000	1 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	120 000	120 000	0
Other Income	0	0	0	120 000
Revenue	120 000	120 000	120 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 000	6 000	4 000	4 000
Operating Profit	114 000	114 000	116 000	116 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	89 000	89 000	90 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	942 000	942 000	942 000	942 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	942 000	942 000	942 000	942 000
Total Fiancial Fixed Assets	939 000	819 000	0	0
Total Fixed Assets	1 881 000	1 761 000	942 000	942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	44 000	25 000	30 000
Total Current Assets	13 000	44 000	725 000	210 000
Total Assets	1 894 000	1 805 000	1 666 000	1 151 000
Total Equity	1 394 000	1 305 000	1 216 000	1 126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	475 000	475 000	425 000	0
Total Current Debt	500 000	500 000	450 000	25 000
Total Equity and Debt	1 894 000	1 805 000	1 666 000	1 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,38 %	6,82 %	7,4 %	7,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	95 %	95 %	96,67 %	96,67 %
Current Ratio	0,03	0,09	1,61	8,4
Quick Ratio	0,03	0,09	1,61	8,4
Equity Ratio	0,74	0,72	0,73	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %