HANS VÆGGERS VEI 15 AS

9901 KIRKENES

Finances

Share Ownership

Return on Equity

2,67 %

Current Ratio

2,89

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	410 000	382 000	342 000	52 000
Net Income	59 000	−69 000	43 000	−23 000
Total Assets	4 768 000	4 847 000	4 881 000	4 168 000
Total Equity	2 210 000	2 151 000	2 221 000	2 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	410 000	382 000	342 000	52 000
Expenditure	255 000	369 000	208 000	50 000
Operating Profit	155 000	13 000	134 000	2 000
Financial Income	0	0	0	0
Financial Costs	93 000	88 000	85 000	25 000
Financial Balance	−93 000	−88 000	−85 000	−25 000
Earnings Before Tax	62 000	−75 000	49 000	−23 000
Tax	3 000	−6 000	6 000	0
Net Income	59 000	−69 000	43 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 661 000	4 797 000	4 830 000	4 084 000
Total Current Assets	107 000	50 000	51 000	84 000
Total Assets	4 768 000	4 847 000	4 881 000	4 168 000
Total Retained Equity	10 000	−49 000	21 000	−23 000
Total Equity	2 210 000	2 151 000	2 221 000	2 177 000
Total Long-Term Debt	2 522 000	1 783 000	1 889 000	1 983 000
Total Current Debt	37 000	912 000	771 000	7 000
Total Equity and Debt	4 768 000	4 847 000	4 881 000	4 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	1 000	0	40 000
Other Income	407 000	381 000	342 000	12 000
Revenue	410 000	382 000	342 000	52 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	136 000	131 000	95 000	21 000
Impairment	0	0	0	0
Expenditure	255 000	369 000	208 000	50 000
Operating Profit	155 000	13 000	134 000	2 000
Financial Income	0	0	0	0
Financial Costs	93 000	88 000	85 000	25 000
Financial Balance	−93 000	−88 000	−85 000	−25 000
Dividends	0	0	0	0
Net Income	59 000	−69 000	43 000	−23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 649 000	4 781 000	4 830 000	4 084 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	16 000	0	0
Total Tangible Assets	4 661 000	4 797 000	4 830 000	4 084 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 661 000	4 797 000	4 830 000	4 084 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	44 000	58 000	64 000
Total Current Assets	107 000	50 000	51 000	84 000
Total Assets	4 768 000	4 847 000	4 881 000	4 168 000
Total Equity	2 210 000	2 151 000	2 221 000	2 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 522 000	1 783 000	1 889 000	1 983 000
Creditors	3 000	44 000	3 000	7 000
Unpaid Taxes	16 000	15 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	18 000	853 000	765 000	0
Total Current Debt	37 000	912 000	771 000	7 000
Total Equity and Debt	4 768 000	4 847 000	4 881 000	4 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,67 %	−3,21 %	1,94 %	−1,06 %
Debt-to-Equity Ratio	1,14	0,83	0,85	0,91
Operating Profit Margin	37,8 %	3,4 %	39,18 %	3,85 %
Current Ratio	2,89	0,05	0,07	12
Quick Ratio	2,89	0,05	0,07	12
Equity Ratio	0,46	0,44	0,46	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %