VINKLGÅRDEN BOLIG AS

1400 SKI

Finances

Share Ownership

Return on Equity

31,15 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	173 922 000	67 373 000	0	0
Net Income	22 345 000	7 184 000	−59 000	27 289 000
Total Assets	226 645 000	126 338 000	79 597 000	53 114 000
Total Equity	71 732 000	59 975 000	52 791 000	52 851 000

Income (NOK)	2022	2021	2020	2019
Revenue	173 922 000	67 373 000	0	0
Expenditure	145 274 000	58 163 000	80 000	45 000
Operating Profit	28 648 000	9 210 000	−80 000	−45 000
Financial Income	0	0	12 000	27 327 000
Financial Costs	0	0	8 000	3 000
Financial Balance	0	0	4 000	27 324 000
Earnings Before Tax	28 648 000	9 210 000	−76 000	27 279 000
Tax	6 302 000	2 026 000	−17 000	−11 000
Net Income	22 345 000	7 184 000	−59 000	27 289 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	69 040 000	69 068 000	53 074 000
Total Current Assets	226 645 000	57 298 000	10 529 000	40 000
Total Assets	226 645 000	126 338 000	79 597 000	53 114 000
Total Retained Equity	46 171 000	34 414 000	27 230 000	27 289 000
Total Equity	71 732 000	59 975 000	52 791 000	52 851 000
Total Long-Term Debt	18 713 000	15 623 000	16 197 000	212 000
Total Current Debt	136 199 000	50 741 000	10 608 000	51 000
Total Equity and Debt	226 645 000	126 338 000	79 597 000	53 114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	173 922 000	67 373 000	0	0
Other Income	0	0	0	0
Revenue	173 922 000	67 373 000	0	0
Cost of Goods Sold	144 946 000	58 070 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	145 274 000	58 163 000	80 000	45 000
Operating Profit	28 648 000	9 210 000	−80 000	−45 000
Financial Income	0	0	12 000	27 327 000
Financial Costs	0	0	8 000	3 000
Financial Balance	0	0	4 000	27 324 000
Dividends	0	0	0	0
Net Income	22 345 000	7 184 000	−59 000	27 289 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	27 000	11 000
Real Eastate	0	0	69 040 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	69 040 000	0
Total Fiancial Fixed Assets	0	69 040 000	0	53 063 000
Total Fixed Assets	0	69 040 000	69 068 000	53 074 000
Stock	9 591 000	5 521 000	20 000	0
Total Investments	0	0	0	0
Cash, Bank	4 000	0	0	40 000
Total Current Assets	226 645 000	57 298 000	10 529 000	40 000
Total Assets	226 645 000	126 338 000	79 597 000	53 114 000
Total Equity	71 732 000	59 975 000	52 791 000	52 851 000
Short-Term Group Debt	123 241 000	47 947 000	0	51 000
Total Long-Term Debt	18 713 000	15 623 000	16 197 000	212 000
Creditors	1 582 000	9 000	43 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 376 000	2 785 000	10 565 000	0
Total Current Debt	136 199 000	50 741 000	10 608 000	51 000
Total Equity and Debt	226 645 000	126 338 000	79 597 000	53 114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,15 %	11,98 %	−0,11 %	51,63 %
Debt-to-Equity Ratio	0,26	0,26	0,31	0
Operating Profit Margin	16,47 %	13,67 %	-	-
Current Ratio	1,66	1,13	0,99	0,78
Quick Ratio	1,79	1,27	0,99	0,78
Equity Ratio	0,32	0,47	0,66	1
Gross Profit Margin	16,66 %	13,81 %	-	-