VINJARMOEN EIENDOM AS

2870 DOKKA

Finances

Return on Equity

5,72 %

Current Ratio

5,54

Debt-to-Equity Ratio

0,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 034 000	3 034 000	2 134 000	2 134 000
Net Income	824 000	713 000	304 000	444 000
Total Assets	28 687 000	29 218 000	29 929 000	29 971 000
Total Equity	14 411 000	13 951 000	13 566 000	13 602 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 034 000	3 034 000	2 134 000	2 134 000
Expenditure	1 442 000	1 609 000	1 176 000	938 000
Operating Profit	1 593 000	1 425 000	958 000	1 196 000
Financial Income	8 000	11 000	21 000	25 000
Financial Costs	544 000	521 000	589 000	652 000
Financial Balance	−536 000	−510 000	−568 000	−627 000
Earnings Before Tax	1 057 000	915 000	390 000	569 000
Tax	233 000	201 000	86 000	125 000
Net Income	824 000	713 000	304 000	444 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 307 000	24 742 000	25 655 000	26 484 000
Total Current Assets	4 380 000	4 476 000	4 274 000	3 486 000
Total Assets	28 687 000	29 218 000	29 929 000	29 971 000
Total Retained Equity	11 956 000	11 495 000	11 107 000	11 132 000
Total Equity	14 411 000	13 951 000	13 566 000	13 602 000
Total Long-Term Debt	13 486 000	14 277 000	15 864 000	16 212 000
Total Current Debt	790 000	989 000	499 000	157 000
Total Equity and Debt	28 687 000	29 218 000	29 929 000	29 971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000 000	3 000 000	2 100 000	2 100 000
Other Income	34 000	34 000	34 000	34 000
Revenue	3 034 000	3 034 000	2 134 000	2 134 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	729 000	719 000	719 000	719 000
Impairment	0	0	0	0
Expenditure	1 442 000	1 609 000	1 176 000	938 000
Operating Profit	1 593 000	1 425 000	958 000	1 196 000
Financial Income	8 000	11 000	21 000	25 000
Financial Costs	544 000	521 000	589 000	652 000
Financial Balance	−536 000	−510 000	−568 000	−627 000
Dividends	350 000	300 000	250 000	0
Net Income	824 000	713 000	304 000	444 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 307 000	24 742 000	25 461 000	26 180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 307 000	24 742 000	25 461 000	26 180 000
Total Fiancial Fixed Assets	0	0	194 000	305 000
Total Fixed Assets	24 307 000	24 742 000	25 655 000	26 484 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	449 000	102 000	0	60 000
Total Current Assets	4 380 000	4 476 000	4 274 000	3 486 000
Total Assets	28 687 000	29 218 000	29 929 000	29 971 000
Total Equity	14 411 000	13 951 000	13 566 000	13 602 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 486 000	14 277 000	15 864 000	16 212 000
Creditors	123 000	458 000	151 000	77 000
Unpaid Taxes	0	0	0	0
Dividends	350 000	300 000	250 000	0
Other Current Debt	96 000	52 000	47 000	79 000
Total Current Debt	790 000	989 000	499 000	157 000
Total Equity and Debt	28 687 000	29 218 000	29 929 000	29 971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,72 %	5,11 %	2,24 %	3,26 %
Debt-to-Equity Ratio	0,94	1,02	1,17	1,19
Operating Profit Margin	52,5 %	46,97 %	44,89 %	56,04 %
Current Ratio	5,54	4,53	8,57	22,2
Quick Ratio	5,54	4,53	8,57	22,2
Equity Ratio	0,5	0,48	0,45	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %