VERDA BYGG AS

2937 BEGNA

Finances

Share Ownership

Return on Equity

55,63 %

Current Ratio

1,12

Debt-to-Equity Ratio

2,93

Key figures (NOK)	2022	2021	2020
Revenue	6 895 000	1 237 000	1 301 000
Net Income	163 000	73 000	8 000
Total Assets	2 745 000	309 000	106 000
Total Equity	293 000	130 000	58 000

Income (NOK)	2022	2021	2020
Revenue	6 895 000	1 237 000	1 301 000
Expenditure	6 664 000	1 128 000	1 291 000
Operating Profit	232 000	110 000	10 000
Financial Income	0	0	0
Financial Costs	15 000	2 000	1 000
Financial Balance	−15 000	−2 000	−1 000
Earnings Before Tax	216 000	108 000	10 000
Tax	53 000	36 000	2 000
Net Income	163 000	73 000	8 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	953 000	0	0
Total Current Assets	1 792 000	309 000	106 000
Total Assets	2 745 000	309 000	106 000
Total Retained Equity	243 000	80 000	8 000
Total Equity	293 000	130 000	58 000
Total Long-Term Debt	858 000	0	0
Total Current Debt	1 594 000	178 000	48 000
Total Equity and Debt	2 745 000	309 000	106 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 895 000	1 237 000	1 301 000
Other Income	0	0	0
Revenue	6 895 000	1 237 000	1 301 000
Cost of Goods Sold	618 000	266 000	33 000
Salary Costs	5 146 000	487 000	784 000
Depreciation	88 000	0	0
Impairment	0	0	0
Expenditure	6 664 000	1 128 000	1 291 000
Operating Profit	232 000	110 000	10 000
Financial Income	0	0	0
Financial Costs	15 000	2 000	1 000
Financial Balance	−15 000	−2 000	−1 000
Dividends	0	0	0
Net Income	163 000	73 000	8 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	953 000	0	0
Total Tangible Assets	953 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	953 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 067 000	163 000	98 000
Total Current Assets	1 792 000	309 000	106 000
Total Assets	2 745 000	309 000	106 000
Total Equity	293 000	130 000	58 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	858 000	0	0
Creditors	32 000	2 000	0
Unpaid Taxes	770 000	87 000	16 000
Dividends	0	0	0
Other Current Debt	771 000	54 000	30 000
Total Current Debt	1 594 000	178 000	48 000
Total Equity and Debt	2 745 000	309 000	106 000

Financial indicators	2022	2021	2020
Return on Equity	55,63 %	56,15 %	13,79 %
Debt-to-Equity Ratio	2,93	0	0
Operating Profit Margin	3,36 %	8,89 %	0,77 %
Current Ratio	1,12	1,74	2,21
Quick Ratio	1,12	1,74	2,21
Equity Ratio	0,11	0,42	0,55
Gross Profit Margin	91,04 %	78,5 %	97,46 %