VINTERLANDET NAMSSKOGAN AS

7892 TRONES

Finances

Share Ownership

Return on Equity

13,6 %

Current Ratio

59,52

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 435 000	353 000	353 000	353 000
Net Income	769 000	110 000	134 000	127 000
Total Assets	5 863 000	4 953 000	4 839 000	4 703 000
Total Equity	5 655 000	4 886 000	4 775 000	4 642 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 435 000	353 000	353 000	353 000
Expenditure	520 000	233 000	206 000	233 000
Operating Profit	915 000	120 000	146 000	120 000
Financial Income	71 000	22 000	25 000	44 000
Financial Costs	0	0	0	0
Financial Balance	71 000	22 000	25 000	44 000
Earnings Before Tax	986 000	141 000	171 000	163 000
Tax	217 000	31 000	38 000	36 000
Net Income	769 000	110 000	134 000	127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 648 000	1 481 000	1 878 000	1 933 000
Total Current Assets	3 214 000	3 472 000	2 961 000	2 770 000
Total Assets	5 863 000	4 953 000	4 839 000	4 703 000
Total Retained Equity	4 482 000	3 713 000	3 602 000	3 469 000
Total Equity	5 655 000	4 886 000	4 775 000	4 642 000
Total Long-Term Debt	155 000	0	0	0
Total Current Debt	54 000	68 000	63 000	61 000
Total Equity and Debt	5 863 000	4 953 000	4 839 000	4 703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	285 000	0	0	0
Other Income	1 150 000	353 000	353 000	353 000
Revenue	1 435 000	353 000	353 000	353 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 000	14 000	0	7 000
Depreciation	173 000	200 000	187 000	160 000
Impairment	285 000	0	0	0
Expenditure	520 000	233 000	206 000	233 000
Operating Profit	915 000	120 000	146 000	120 000
Financial Income	71 000	22 000	25 000	44 000
Financial Costs	0	0	0	0
Financial Balance	71 000	22 000	25 000	44 000
Dividends	0	0	0	0
Net Income	769 000	110 000	134 000	127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	47 000	43 000	51 000
Real Eastate	403 000	436 000	469 000	502 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 046 000	699 000	866 000	881 000
Total Tangible Assets	2 449 000	1 135 000	1 335 000	1 383 000
Total Fiancial Fixed Assets	199 000	299 000	499 000	499 000
Total Fixed Assets	2 648 000	1 481 000	1 878 000	1 933 000
Stock	0	0	0	0
Total Investments	2 000	2 000	0	0
Cash, Bank	3 212 000	3 470 000	2 961 000	2 770 000
Total Current Assets	3 214 000	3 472 000	2 961 000	2 770 000
Total Assets	5 863 000	4 953 000	4 839 000	4 703 000
Total Equity	5 655 000	4 886 000	4 775 000	4 642 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	155 000	0	0	0
Creditors	35 000	3 000	3 000	31 000
Unpaid Taxes	3 000	30 000	30 000	11 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	54 000	68 000	63 000	61 000
Total Equity and Debt	5 863 000	4 953 000	4 839 000	4 703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,6 %	2,25 %	2,81 %	2,74 %
Debt-to-Equity Ratio	0,03	0	0	0
Operating Profit Margin	63,76 %	33,99 %	41,36 %	33,99 %
Current Ratio	59,52	51,06	47	45,41
Quick Ratio	59,52	51,06	47	45,41
Equity Ratio	0,96	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %