VIDAR EIENDOM AS

2870 DOKKA

Finances

Share Ownership

Return on Equity

6,59 %

Current Ratio

0,29

Debt-to-Equity Ratio

8,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 181 000	1 119 000	1 088 000	1 082 000
Net Income	48 000	166 000	237 000	142 000
Total Assets	7 158 000	7 471 000	7 523 000	7 461 000
Total Equity	728 000	722 000	712 000	599 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 181 000	1 119 000	1 088 000	1 082 000
Expenditure	840 000	666 000	505 000	562 000
Operating Profit	340 000	453 000	583 000	520 000
Financial Income	0	4 000	0	0
Financial Costs	279 000	245 000	279 000	338 000
Financial Balance	−279 000	−241 000	−279 000	−338 000
Earnings Before Tax	61 000	213 000	304 000	183 000
Tax	13 000	47 000	67 000	40 000
Net Income	48 000	166 000	237 000	142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 073 000	7 170 000	7 267 000	7 362 000
Total Current Assets	85 000	301 000	257 000	99 000
Total Assets	7 158 000	7 471 000	7 523 000	7 461 000
Total Retained Equity	228 000	222 000	212 000	99 000
Total Equity	728 000	722 000	712 000	599 000
Total Long-Term Debt	6 135 000	6 317 000	6 560 000	6 666 000
Total Current Debt	295 000	432 000	251 000	195 000
Total Equity and Debt	7 158 000	7 471 000	7 523 000	7 461 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	−87 000
Other Income	1 181 000	1 119 000	1 088 000	1 169 000
Revenue	1 181 000	1 119 000	1 088 000	1 082 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	97 000	97 000	96 000	97 000
Impairment	0	0	0	0
Expenditure	840 000	666 000	505 000	562 000
Operating Profit	340 000	453 000	583 000	520 000
Financial Income	0	4 000	0	0
Financial Costs	279 000	245 000	279 000	338 000
Financial Balance	−279 000	−241 000	−279 000	−338 000
Dividends	0	0	0	0
Net Income	48 000	166 000	237 000	142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 073 000	7 170 000	7 267 000	7 362 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 073 000	7 170 000	7 267 000	7 362 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 073 000	7 170 000	7 267 000	7 362 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	227 000	221 000	99 000
Total Current Assets	85 000	301 000	257 000	99 000
Total Assets	7 158 000	7 471 000	7 523 000	7 461 000
Total Equity	728 000	722 000	712 000	599 000
Short-Term Group Debt	54 000	200 000	160 000	90 000
Total Long-Term Debt	6 135 000	6 317 000	6 560 000	6 666 000
Creditors	49 000	26 000	8 000	8 000
Unpaid Taxes	23 000	23 000	30 000	26 000
Dividends	0	0	0	0
Other Current Debt	168 000	182 000	25 000	55 000
Total Current Debt	295 000	432 000	251 000	195 000
Total Equity and Debt	7 158 000	7 471 000	7 523 000	7 461 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,59 %	22,99 %	33,29 %	23,71 %
Debt-to-Equity Ratio	8,43	8,75	9,21	11,13
Operating Profit Margin	28,79 %	40,48 %	53,58 %	48,06 %
Current Ratio	0,29	0,7	1,02	0,51
Quick Ratio	0,29	0,7	1,02	0,51
Equity Ratio	0,1	0,1	0,09	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %