VESTRE BØNES BORETTSLAG

5004 BERGEN

Finances

Share Ownership

Return on Equity

21,47 %

Current Ratio

24,2

Debt-to-Equity Ratio

3,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 669 000	4 750 000	4 509 000	4 509 000
Net Income	1 555 000	1 571 000	1 384 000	1 282 000
Total Assets	32 185 000	31 362 000	30 769 000	29 415 000
Total Equity	7 241 000	5 686 000	4 116 000	2 732 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 669 000	4 750 000	4 509 000	4 509 000
Expenditure	2 784 000	2 936 000	2 822 000	2 893 000
Operating Profit	1 885 000	1 814 000	1 687 000	1 616 000
Financial Income	12 000	2 000	3 000	0
Financial Costs	−330 000	−243 000	−303 000	−334 000
Financial Balance	342 000	245 000	306 000	334 000
Earnings Before Tax	1 555 000	1 571 000	1 384 000	1 282 000
Tax	0	0	0	0
Net Income	1 555 000	1 571 000	1 384 000	1 282 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 208 000	29 208 000	29 208 000	29 208 000
Total Current Assets	2 977 000	2 154 000	1 561 000	207 000
Total Assets	32 185 000	31 362 000	30 769 000	29 415 000
Total Retained Equity	7 234 000	5 679 000	4 108 000	2 724 000
Total Equity	7 241 000	5 686 000	4 116 000	2 732 000
Total Long-Term Debt	24 821 000	25 601 000	26 402 000	23 955 000
Total Current Debt	123 000	74 000	251 000	2 728 000
Total Equity and Debt	32 185 000	31 362 000	30 769 000	29 415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 669 000	4 750 000	4 509 000	4 509 000
Revenue	4 669 000	4 750 000	4 509 000	4 509 000
Cost of Goods Sold	0	0	0	0
Salary Costs	210 000	222 000	196 000	182 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 784 000	2 936 000	2 822 000	2 893 000
Operating Profit	1 885 000	1 814 000	1 687 000	1 616 000
Financial Income	12 000	2 000	3 000	0
Financial Costs	−330 000	−243 000	−303 000	−334 000
Financial Balance	342 000	245 000	306 000	334 000
Dividends	0	0	0	0
Net Income	1 555 000	1 571 000	1 384 000	1 282 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 208 000	29 208 000	29 208 000	29 208 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 208 000	29 208 000	29 208 000	29 208 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 208 000	29 208 000	29 208 000	29 208 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 941 000	2 134 000	1 339 000	0
Total Current Assets	2 977 000	2 154 000	1 561 000	207 000
Total Assets	32 185 000	31 362 000	30 769 000	29 415 000
Total Equity	7 241 000	5 686 000	4 116 000	2 732 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 821 000	25 601 000	26 402 000	23 955 000
Creditors	118 000	60 000	248 000	316 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	14 000	3 000	2 412 000
Total Current Debt	123 000	74 000	251 000	2 728 000
Total Equity and Debt	32 185 000	31 362 000	30 769 000	29 415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,47 %	27,63 %	33,62 %	46,93 %
Debt-to-Equity Ratio	3,43	4,5	6,41	8,77
Operating Profit Margin	40,37 %	38,19 %	37,41 %	35,84 %
Current Ratio	24,2	29,11	6,22	0,08
Quick Ratio	24,2	29,11	6,22	0,08
Equity Ratio	0,22	0,18	0,13	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %