VINJE EIENDOM AS

6493 LYNGSTAD

Finances

Share Ownership

Return on Equity

40,22 %

Current Ratio

0,16

Debt-to-Equity Ratio

97,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 108 000	559 000	443 000	450 000
Net Income	37 000	−132 000	0	−59 000
Total Assets	11 128 000	11 328 000	4 027 000	4 078 000
Total Equity	92 000	55 000	188 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 108 000	559 000	443 000	450 000
Expenditure	606 000	525 000	290 000	347 000
Operating Profit	502 000	34 000	153 000	103 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	455 000	205 000	152 000	180 000
Financial Balance	−455 000	−204 000	−151 000	−179 000
Earnings Before Tax	47 000	−170 000	3 000	−75 000
Tax	10 000	−37 000	2 000	−17 000
Net Income	37 000	−132 000	0	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 790 000	11 101 000	3 234 000	3 388 000
Total Current Assets	339 000	227 000	793 000	691 000
Total Assets	11 128 000	11 328 000	4 027 000	4 078 000
Total Retained Equity	62 000	25 000	158 000	158 000
Total Equity	92 000	55 000	188 000	188 000
Total Long-Term Debt	8 937 000	9 222 000	2 993 000	3 084 000
Total Current Debt	2 099 000	2 051 000	846 000	807 000
Total Equity and Debt	11 128 000	11 328 000	4 027 000	4 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	75 000	61 000	69 000
Other Income	1 108 000	484 000	382 000	382 000
Revenue	1 108 000	559 000	443 000	450 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	312 000	210 000	154 000	154 000
Impairment	0	0	0	0
Expenditure	606 000	525 000	290 000	347 000
Operating Profit	502 000	34 000	153 000	103 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	455 000	205 000	152 000	180 000
Financial Balance	−455 000	−204 000	−151 000	−179 000
Dividends	0	0	0	0
Net Income	37 000	−132 000	0	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 599 000	10 807 000	2 835 000	2 885 000
Machinery and Plant Facilities	190 000	294 000	399 000	503 000
Fixtures	0	0	0	0
Total Tangible Assets	10 790 000	11 101 000	3 234 000	3 388 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 790 000	11 101 000	3 234 000	3 388 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	248 000	178 000	124 000	38 000
Total Current Assets	339 000	227 000	793 000	691 000
Total Assets	11 128 000	11 328 000	4 027 000	4 078 000
Total Equity	92 000	55 000	188 000	188 000
Short-Term Group Debt	2 034 000	1 994 000	767 000	752 000
Total Long-Term Debt	8 937 000	9 222 000	2 993 000	3 084 000
Creditors	18 000	28 000	13 000	19 000
Unpaid Taxes	35 000	29 000	27 000	14 000
Dividends	0	0	0	0
Other Current Debt	12 000	0	32 000	21 000
Total Current Debt	2 099 000	2 051 000	846 000	807 000
Total Equity and Debt	11 128 000	11 328 000	4 027 000	4 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,22 %	−240 %	0 %	−31,38 %
Debt-to-Equity Ratio	97,14	167,67	15,92	16,4
Operating Profit Margin	45,31 %	6,08 %	34,54 %	22,89 %
Current Ratio	0,16	0,11	0,94	0,86
Quick Ratio	0,16	0,11	0,94	0,86
Equity Ratio	0,01	0	0,05	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %