VESTGÅRD BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

6,42 %

Current Ratio

7,78

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	599 000	599 000	565 000	518 000
Net Income	292 000	314 000	229 000	246 000
Total Assets	7 043 000	6 868 000	6 791 000	6 825 000
Total Equity	4 547 000	4 255 000	3 940 000	3 717 000

Income (NOK)	2022	2021	2020	2019
Revenue	599 000	599 000	565 000	518 000
Expenditure	298 000	277 000	319 000	248 000
Operating Profit	301 000	323 000	246 000	271 000
Financial Income	0	0	0	0
Financial Costs	9 000	9 000	17 000	24 000
Financial Balance	−9 000	−9 000	−17 000	−24 000
Earnings Before Tax	292 000	314 000	229 000	246 000
Tax	0	0	0	0
Net Income	292 000	314 000	229 000	246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 693 000	6 693 000	6 693 000	6 693 000
Total Current Assets	350 000	176 000	99 000	133 000
Total Assets	7 043 000	6 868 000	6 791 000	6 825 000
Total Retained Equity	4 546 000	4 254 000	3 940 000	3 716 000
Total Equity	4 547 000	4 255 000	3 940 000	3 717 000
Total Long-Term Debt	2 451 000	2 573 000	2 813 000	3 092 000
Total Current Debt	45 000	41 000	38 000	17 000
Total Equity and Debt	7 043 000	6 868 000	6 791 000	6 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	599 000	599 000	565 000	518 000
Revenue	599 000	599 000	565 000	518 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	3 000	2 000	4 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	298 000	277 000	319 000	248 000
Operating Profit	301 000	323 000	246 000	271 000
Financial Income	0	0	0	0
Financial Costs	9 000	9 000	17 000	24 000
Financial Balance	−9 000	−9 000	−17 000	−24 000
Dividends	0	0	0	0
Net Income	292 000	314 000	229 000	246 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 693 000	6 693 000	6 693 000	6 693 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 693 000	6 693 000	6 693 000	6 693 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 693 000	6 693 000	6 693 000	6 693 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	314 000	142 000	67 000	133 000
Total Current Assets	350 000	176 000	99 000	133 000
Total Assets	7 043 000	6 868 000	6 791 000	6 825 000
Total Equity	4 547 000	4 255 000	3 940 000	3 717 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 451 000	2 573 000	2 813 000	3 092 000
Creditors	44 000	39 000	37 000	8 000
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	9 000
Total Current Debt	45 000	41 000	38 000	17 000
Total Equity and Debt	7 043 000	6 868 000	6 791 000	6 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,42 %	7,38 %	5,81 %	6,62 %
Debt-to-Equity Ratio	0,54	0,6	0,71	0,83
Operating Profit Margin	50,25 %	53,92 %	43,54 %	52,32 %
Current Ratio	7,78	4,29	2,61	7,82
Quick Ratio	7,78	4,29	2,61	7,82
Equity Ratio	0,65	0,62	0,58	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %