VEKTARGÅRDEN BORETTSLAG

7650 VERDAL

Finances

Share Ownership

Return on Equity

−17,6 %

Current Ratio

2,18

Debt-to-Equity Ratio

121,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 151 000	2 659 000	2 869 000	2 871 000
Net Income	−167 000	10 000	410 000	114 000
Total Assets	116 474 000	116 185 000	116 152 000	115 960 000
Total Equity	949 000	1 116 000	1 106 000	696 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 151 000	2 659 000	2 869 000	2 871 000
Expenditure	1 298 000	1 534 000	983 000	857 000
Operating Profit	1 852 000	1 125 000	1 886 000	2 014 000
Financial Income	1 000	2 000	1 000	1 000
Financial Costs	−2 019 000	−1 115 000	−1 477 000	−1 900 000
Financial Balance	2 020 000	1 117 000	1 478 000	1 901 000
Earnings Before Tax	−167 000	10 000	410 000	114 000
Tax	0	0	0	0
Net Income	−167 000	10 000	410 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 479 000	115 066 000	114 972 000	114 957 000
Total Current Assets	994 000	1 119 000	1 179 000	1 004 000
Total Assets	116 474 000	116 185 000	116 152 000	115 960 000
Total Retained Equity	649 000	886 000	876 000	466 000
Total Equity	949 000	1 116 000	1 106 000	696 000
Total Long-Term Debt	115 069 000	114 880 000	114 880 000	114 880 000
Total Current Debt	456 000	189 000	166 000	384 000
Total Equity and Debt	116 474 000	116 185 000	116 152 000	115 960 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 996 000	2 622 000	2 851 000	2 807 000
Other Income	155 000	37 000	18 000	65 000
Revenue	3 151 000	2 659 000	2 869 000	2 871 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	44 000	38 000	0
Depreciation	34 000	17 000	7 000	0
Impairment	0	0	0	0
Expenditure	1 298 000	1 534 000	983 000	857 000
Operating Profit	1 852 000	1 125 000	1 886 000	2 014 000
Financial Income	1 000	2 000	1 000	1 000
Financial Costs	−2 019 000	−1 115 000	−1 477 000	−1 900 000
Financial Balance	2 020 000	1 117 000	1 478 000	1 901 000
Dividends	0	0	0	0
Net Income	−167 000	10 000	410 000	114 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	115 271 000	114 957 000	114 957 000	114 957 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	208 000	110 000	16 000	0
Total Tangible Assets	115 479 000	115 066 000	114 972 000	114 957 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 479 000	115 066 000	114 972 000	114 957 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	950 000	1 106 000	1 145 000	738 000
Total Current Assets	994 000	1 119 000	1 179 000	1 004 000
Total Assets	116 474 000	116 185 000	116 152 000	115 960 000
Total Equity	949 000	1 116 000	1 106 000	696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	115 069 000	114 880 000	114 880 000	114 880 000
Creditors	133 000	23 000	33 000	110 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	322 000	166 000	133 000	274 000
Total Current Debt	456 000	189 000	166 000	384 000
Total Equity and Debt	116 474 000	116 185 000	116 152 000	115 960 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,6 %	0,9 %	37,07 %	16,38 %
Debt-to-Equity Ratio	121,25	102,94	103,87	165,06
Operating Profit Margin	58,77 %	42,31 %	65,74 %	70,15 %
Current Ratio	2,18	5,92	7,1	2,61
Quick Ratio	2,18	5,92	7,1	2,61
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %