VEGE EIENDOM AS

8624 MO I RANA

Finances

Share Ownership

Return on Equity

2,57 %

Current Ratio

0,49

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	498 000	361 000	907 000	495 000
Net Income	50 000	24 000	418 000	122 000
Total Assets	4 062 000	4 627 000	4 732 000	3 837 000
Total Equity	1 947 000	1 922 000	2 165 000	1 747 000

Income (NOK)	2022	2021	2020	2019
Revenue	498 000	361 000	907 000	495 000
Expenditure	357 000	262 000	276 000	268 000
Operating Profit	141 000	99 000	631 000	227 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	77 000	67 000	95 000	71 000
Financial Balance	−76 000	−66 000	−95 000	−70 000
Earnings Before Tax	65 000	33 000	536 000	157 000
Tax	14 000	8 000	118 000	34 000
Net Income	50 000	24 000	418 000	122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 044 000	3 985 000	4 003 000	3 627 000
Total Current Assets	18 000	642 000	729 000	210 000
Total Assets	4 062 000	4 627 000	4 732 000	3 837 000
Total Retained Equity	1 847 000	1 822 000	2 065 000	1 647 000
Total Equity	1 947 000	1 922 000	2 165 000	1 747 000
Total Long-Term Debt	2 078 000	2 262 000	2 579 000	2 038 000
Total Current Debt	37 000	444 000	−12 000	52 000
Total Equity and Debt	4 062 000	4 627 000	4 732 000	3 837 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	498 000	361 000	907 000	495 000
Revenue	498 000	361 000	907 000	495 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	16 000	27 000
Depreciation	0	18 000	0	21 000
Impairment	0	0	0	0
Expenditure	357 000	262 000	276 000	268 000
Operating Profit	141 000	99 000	631 000	227 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	77 000	67 000	95 000	71 000
Financial Balance	−76 000	−66 000	−95 000	−70 000
Dividends	25 000	268 000	0	0
Net Income	50 000	24 000	418 000	122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 044 000	3 985 000	3 985 000	3 609 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	17 000	17 000
Total Tangible Assets	4 044 000	3 985 000	4 003 000	3 627 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 044 000	3 985 000	4 003 000	3 627 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	375 000	555 000	81 000
Total Current Assets	18 000	642 000	729 000	210 000
Total Assets	4 062 000	4 627 000	4 732 000	3 837 000
Total Equity	1 947 000	1 922 000	2 165 000	1 747 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 078 000	2 262 000	2 579 000	2 038 000
Creditors	−11 000	13 000	−12 000	17 000
Unpaid Taxes	0	0	0	−1 000
Dividends	25 000	268 000	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	37 000	444 000	−12 000	52 000
Total Equity and Debt	4 062 000	4 627 000	4 732 000	3 837 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,57 %	1,25 %	19,31 %	6,98 %
Debt-to-Equity Ratio	1,07	1,18	1,19	1,17
Operating Profit Margin	28,31 %	27,42 %	69,57 %	45,86 %
Current Ratio	0,49	1,45	−60,75	4,04
Quick Ratio	0,49	1,45	−60,75	4,04
Equity Ratio	0,48	0,42	0,46	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %