VOGNHUSET EIENDOM AS

4016 STAVANGER

Finances

Share Ownership

Return on Equity

59,32 %

Current Ratio

0,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	724 000	720 000	720 000	720 000
Net Income	417 000	490 000	454 000	403 000
Total Assets	1 161 000	1 211 000	2 288 000	3 021 000
Total Equity	703 000	330 000	316 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	724 000	720 000	720 000	720 000
Expenditure	189 000	90 000	86 000	99 000
Operating Profit	535 000	630 000	634 000	621 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	52 000	104 000
Financial Balance	0	−2 000	−52 000	−104 000
Earnings Before Tax	535 000	628 000	582 000	517 000
Tax	118 000	138 000	128 000	114 000
Net Income	417 000	490 000	454 000	403 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 050 000	1 080 000	1 110 000	1 140 000
Total Current Assets	111 000	131 000	1 178 000	1 881 000
Total Assets	1 161 000	1 211 000	2 288 000	3 021 000
Total Retained Equity	603 000	230 000	216 000	0
Total Equity	703 000	330 000	316 000	100 000
Total Long-Term Debt	6 000	8 000	685 000	1 536 000
Total Current Debt	453 000	873 000	1 288 000	1 384 000
Total Equity and Debt	1 161 000	1 211 000	2 288 000	3 021 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	724 000	720 000	720 000	720 000
Revenue	724 000	720 000	720 000	720 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	30 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	189 000	90 000	86 000	99 000
Operating Profit	535 000	630 000	634 000	621 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	52 000	104 000
Financial Balance	0	−2 000	−52 000	−104 000
Dividends	0	400 000	0	0
Net Income	417 000	490 000	454 000	403 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 050 000	1 080 000	1 110 000	1 140 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 050 000	1 080 000	1 110 000	1 140 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 050 000	1 080 000	1 110 000	1 140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	128 000	1 000	0
Total Current Assets	111 000	131 000	1 178 000	1 881 000
Total Assets	1 161 000	1 211 000	2 288 000	3 021 000
Total Equity	703 000	330 000	316 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	8 000	685 000	1 536 000
Creditors	1 000	4 000	0	7 000
Unpaid Taxes	26 000	0	0	43 000
Dividends	0	400 000	0	0
Other Current Debt	3 000	11 000	4 000	14 000
Total Current Debt	453 000	873 000	1 288 000	1 384 000
Total Equity and Debt	1 161 000	1 211 000	2 288 000	3 021 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,32 %	148,48 %	143,67 %	403 %
Debt-to-Equity Ratio	0,01	0,02	2,17	15,36
Operating Profit Margin	73,9 %	87,5 %	88,06 %	86,25 %
Current Ratio	0,25	0,15	0,91	1,36
Quick Ratio	0,25	0,15	0,91	1,36
Equity Ratio	0,61	0,27	0,14	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %