VG EIENDOM AS

6490 EIDE

Finances

Share Ownership

Return on Equity

11,98 %

Current Ratio

3,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 000	100 000	100 000	60 000
Net Income	52 000	53 000	53 000	23 000
Total Assets	531 000	478 000	425 000	353 000
Total Equity	434 000	382 000	329 000	276 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 000	100 000	100 000	60 000
Expenditure	31 000	30 000	30 000	29 000
Operating Profit	69 000	70 000	70 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	69 000	70 000	70 000	31 000
Tax	17 000	17 000	17 000	8 000
Net Income	52 000	53 000	53 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	166 000	178 000	190 000
Total Current Assets	377 000	312 000	247 000	163 000
Total Assets	531 000	478 000	425 000	353 000
Total Retained Equity	234 000	182 000	129 000	76 000
Total Equity	434 000	382 000	329 000	276 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	98 000	96 000	96 000	78 000
Total Equity and Debt	531 000	478 000	425 000	353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 000	100 000	100 000	60 000
Other Income	0	0	0	0
Revenue	100 000	100 000	100 000	60 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	12 000	12 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	31 000	30 000	30 000	29 000
Operating Profit	69 000	70 000	70 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	52 000	53 000	53 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	154 000	166 000	178 000	190 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	154 000	166 000	178 000	190 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 000	166 000	178 000	190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	187 000	115 000	56 000
Total Current Assets	377 000	312 000	247 000	163 000
Total Assets	531 000	478 000	425 000	353 000
Total Equity	434 000	382 000	329 000	276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	22 000	23 000	23 000	13 000
Dividends	0	0	0	0
Other Current Debt	56 000	56 000	56 000	56 000
Total Current Debt	98 000	96 000	96 000	78 000
Total Equity and Debt	531 000	478 000	425 000	353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,98 %	13,87 %	16,11 %	8,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69 %	70 %	70 %	51,67 %
Current Ratio	3,85	3,25	2,57	2,09
Quick Ratio	3,85	3,25	2,57	2,09
Equity Ratio	0,82	0,8	0,77	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %