VEDDE EIENDOM AS

6419 MOLDE

Finances

Share Ownership

Return on Equity

20,7 %

Current Ratio

0,68

Debt-to-Equity Ratio

−3,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	155 000	179 000	157 000	109 000
Net Income	−529 000	−394 000	−473 000	−576 000
Total Assets	7 385 000	7 641 000	7 673 000	7 988 000
Total Equity	−2 555 000	−2 026 000	−1 632 000	−1 159 000

Income (NOK)	2022	2021	2020	2019
Revenue	155 000	179 000	157 000	109 000
Expenditure	403 000	378 000	332 000	360 000
Operating Profit	−247 000	−199 000	−174 000	−251 000
Financial Income	2 000	0	0	0
Financial Costs	283 000	196 000	300 000	325 000
Financial Balance	−281 000	−196 000	−300 000	−325 000
Earnings Before Tax	−529 000	−394 000	−473 000	−576 000
Tax	0	0	0	0
Net Income	−529 000	−394 000	−473 000	−576 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 331 000	7 483 000	7 634 000	7 786 000
Total Current Assets	54 000	158 000	39 000	203 000
Total Assets	7 385 000	7 641 000	7 673 000	7 988 000
Total Retained Equity	−2 576 000	−2 048 000	−1 653 000	−1 180 000
Total Equity	−2 555 000	−2 026 000	−1 632 000	−1 159 000
Total Long-Term Debt	9 860 000	9 587 000	9 244 000	9 055 000
Total Current Debt	80 000	80 000	61 000	91 000
Total Equity and Debt	7 385 000	7 641 000	7 673 000	7 988 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	155 000	179 000	157 000	109 000
Revenue	155 000	179 000	157 000	109 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	152 000	152 000	152 000	125 000
Impairment	0	0	0	0
Expenditure	403 000	378 000	332 000	360 000
Operating Profit	−247 000	−199 000	−174 000	−251 000
Financial Income	2 000	0	0	0
Financial Costs	283 000	196 000	300 000	325 000
Financial Balance	−281 000	−196 000	−300 000	−325 000
Dividends	0	0	0	0
Net Income	−529 000	−394 000	−473 000	−576 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 314 000	7 463 000	7 612 000	7 761 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	20 000	22 000	25 000
Total Tangible Assets	7 331 000	7 483 000	7 634 000	7 786 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 331 000	7 483 000	7 634 000	7 786 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	54 000	153 000	39 000	203 000
Total Current Assets	54 000	158 000	39 000	203 000
Total Assets	7 385 000	7 641 000	7 673 000	7 988 000
Total Equity	−2 555 000	−2 026 000	−1 632 000	−1 159 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 860 000	9 587 000	9 244 000	9 055 000
Creditors	16 000	27 000	5 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	64 000	53 000	56 000	85 000
Total Current Debt	80 000	80 000	61 000	91 000
Total Equity and Debt	7 385 000	7 641 000	7 673 000	7 988 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,7 %	19,45 %	28,98 %	49,7 %
Debt-to-Equity Ratio	−3,86	−4,73	−5,66	−7,81
Operating Profit Margin	−159,35 %	−111,17 %	−110,83 %	−230,28 %
Current Ratio	0,68	1,98	0,64	2,23
Quick Ratio	0,68	1,98	0,64	2,23
Equity Ratio	−0,35	−0,27	−0,21	−0,15
Gross Profit Margin	100 %	100 %	100 %	100 %