VIRK EIENDOM INVEST AS

2008 FJERDINGBY

Finances

Return on Equity

40,34 %

Current Ratio

5,26

Debt-to-Equity Ratio

10,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	728 000	258 000	32 000	0
Net Income	940 000	441 000	260 000	186 000
Total Assets	27 454 000	33 794 000	27 448 000	24 483 000
Total Equity	2 330 000	1 390 000	949 000	689 000

Income (NOK)	2022	2021	2020	2019
Revenue	728 000	258 000	32 000	0
Expenditure	224 000	197 000	45 000	15 000
Operating Profit	504 000	62 000	−13 000	−15 000
Financial Income	1 517 000	1 466 000	1 227 000	1 191 000
Financial Costs	816 000	962 000	880 000	937 000
Financial Balance	701 000	504 000	347 000	254 000
Earnings Before Tax	1 205 000	566 000	334 000	239 000
Tax	265 000	124 000	73 000	53 000
Net Income	940 000	441 000	260 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 858 000	31 915 000	26 258 000	22 405 000
Total Current Assets	1 595 000	1 879 000	1 190 000	2 079 000
Total Assets	27 454 000	33 794 000	27 448 000	24 483 000
Total Retained Equity	2 300 000	1 360 000	919 000	659 000
Total Equity	2 330 000	1 390 000	949 000	689 000
Total Long-Term Debt	24 821 000	32 199 000	26 354 000	23 675 000
Total Current Debt	303 000	205 000	146 000	120 000
Total Equity and Debt	27 454 000	33 794 000	27 448 000	24 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	728 000	258 000	32 000	0
Revenue	728 000	258 000	32 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	44 000	44 000	7 000	0
Impairment	0	0	0	0
Expenditure	224 000	197 000	45 000	15 000
Operating Profit	504 000	62 000	−13 000	−15 000
Financial Income	1 517 000	1 466 000	1 227 000	1 191 000
Financial Costs	816 000	962 000	880 000	937 000
Financial Balance	701 000	504 000	347 000	254 000
Dividends	0	0	0	0
Net Income	940 000	441 000	260 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	11 000	2 000	0
Real Eastate	4 288 000	10 734 000	4 352 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 288 000	10 734 000	4 352 000	0
Total Fiancial Fixed Assets	21 550 000	21 171 000	21 904 000	22 405 000
Total Fixed Assets	25 858 000	31 915 000	26 258 000	22 405 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	312 000	582 000	258 000	1 216 000
Total Current Assets	1 595 000	1 879 000	1 190 000	2 079 000
Total Assets	27 454 000	33 794 000	27 448 000	24 483 000
Total Equity	2 330 000	1 390 000	949 000	689 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 821 000	32 199 000	26 354 000	23 675 000
Creditors	18 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	71 000	71 000	67 000
Total Current Debt	303 000	205 000	146 000	120 000
Total Equity and Debt	27 454 000	33 794 000	27 448 000	24 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,34 %	31,73 %	27,4 %	27 %
Debt-to-Equity Ratio	10,65	23,16	27,77	34,36
Operating Profit Margin	69,23 %	24,03 %	−40,63 %	-
Current Ratio	5,26	9,17	8,15	17,33
Quick Ratio	5,26	9,17	8,15	17,33
Equity Ratio	0,08	0,04	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	-