VERFORM EIENDOM AS

7530 MERÅKER

Finances

Share Ownership

Return on Equity

94,26 %

Current Ratio

0,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 400 000	1 200 000	1 200 000	0
Net Income	1 641 000	744 000	743 000	−1 000
Total Assets	6 487 000	4 084 000	2 745 000	30 000
Total Equity	1 741 000	2 900 000	2 156 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 400 000	1 200 000	1 200 000	0
Expenditure	282 000	227 000	232 000	1 000
Operating Profit	2 117 000	973 000	968 000	−1 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	0	0
Financial Balance	−1 000	−3 000	0	0
Earnings Before Tax	2 116 000	970 000	968 000	−1 000
Tax	476 000	226 000	225 000	0
Net Income	1 641 000	744 000	743 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 612 000	2 556 000	1 516 000	0
Total Current Assets	3 876 000	1 528 000	1 229 000	30 000
Total Assets	6 487 000	4 084 000	2 745 000	30 000
Total Retained Equity	4 000	1 164 000	420 000	−1 000
Total Equity	1 741 000	2 900 000	2 156 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 747 000	1 184 000	588 000	11 000
Total Equity and Debt	6 487 000	4 084 000	2 745 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 400 000	1 200 000	1 200 000	0
Other Income	0	0	0	0
Revenue	2 400 000	1 200 000	1 200 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	167 000	160 000	173 000	0
Impairment	0	0	0	0
Expenditure	282 000	227 000	232 000	1 000
Operating Profit	2 117 000	973 000	968 000	−1 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	0	0
Financial Balance	−1 000	−3 000	0	0
Dividends	2 800 000	0	0	0
Net Income	1 641 000	744 000	743 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 360 000	1 356 000	1 508 000	0
Machinery and Plant Facilities	0	0	8 000	0
Fixtures	52 000	0	0	0
Total Tangible Assets	1 412 000	1 356 000	1 516 000	0
Total Fiancial Fixed Assets	1 200 000	1 200 000	0	0
Total Fixed Assets	2 612 000	2 556 000	1 516 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 001 000	28 000	29 000	30 000
Total Current Assets	3 876 000	1 528 000	1 229 000	30 000
Total Assets	6 487 000	4 084 000	2 745 000	30 000
Total Equity	1 741 000	2 900 000	2 156 000	19 000
Short-Term Group Debt	1 080 000	657 000	51 000	11 000
Total Long-Term Debt	0	0	0	0
Creditors	23 000	0	0	0
Unpaid Taxes	368 000	300 000	0	0
Dividends	2 800 000	0	0	0
Other Current Debt	0	0	401 000	0
Total Current Debt	4 747 000	1 184 000	588 000	11 000
Total Equity and Debt	6 487 000	4 084 000	2 745 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,26 %	25,66 %	34,46 %	−5,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	88,21 %	81,08 %	80,67 %	-
Current Ratio	0,82	1,29	2,09	2,73
Quick Ratio	0,82	1,29	2,09	2,73
Equity Ratio	0,27	0,71	0,79	0,63
Gross Profit Margin	100 %	100 %	100 %	-