VADHEIM ELDREBUSTADER

6996 VADHEIM

Finances

Share Ownership

Return on Equity

3,63 %

Current Ratio

696

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	230 000	210 000	210 000	210 000
Net Income	57 000	−41 000	90 000	111 000
Total Assets	1 570 000	1 512 000	1 553 000	1 463 000
Total Equity	1 569 000	1 512 000	1 553 000	1 463 000

Income (NOK)	2022	2021	2020	2019
Revenue	230 000	210 000	210 000	210 000
Expenditure	176 000	253 000	123 000	101 000
Operating Profit	54 000	−43 000	87 000	109 000
Financial Income	3 000	2 000	2 000	3 000
Financial Costs	0	0	−1 000	1 000
Financial Balance	3 000	2 000	3 000	2 000
Earnings Before Tax	57 000	−41 000	90 000	111 000
Tax	0	0	0	0
Net Income	57 000	−41 000	90 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	874 000	919 000	964 000	1 009 000
Total Current Assets	696 000	593 000	589 000	454 000
Total Assets	1 570 000	1 512 000	1 553 000	1 463 000
Total Retained Equity	1 569 000	1 512 000	1 553 000	1 413 000
Total Equity	1 569 000	1 512 000	1 553 000	1 463 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	0	0	0
Total Equity and Debt	1 570 000	1 512 000	1 553 000	1 463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	230 000	210 000	210 000	210 000
Revenue	230 000	210 000	210 000	210 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	45 000	45 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	176 000	253 000	123 000	101 000
Operating Profit	54 000	−43 000	87 000	109 000
Financial Income	3 000	2 000	2 000	3 000
Financial Costs	0	0	−1 000	1 000
Financial Balance	3 000	2 000	3 000	2 000
Dividends	0	0	0	0
Net Income	57 000	−41 000	90 000	111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	874 000	919 000	964 000	1 009 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	874 000	919 000	964 000	1 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	874 000	919 000	964 000	1 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	696 000	593 000	589 000	454 000
Total Current Assets	696 000	593 000	589 000	454 000
Total Assets	1 570 000	1 512 000	1 553 000	1 463 000
Total Equity	1 569 000	1 512 000	1 553 000	1 463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	1 000	0	0	0
Total Equity and Debt	1 570 000	1 512 000	1 553 000	1 463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,63 %	−2,71 %	5,8 %	7,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,48 %	−20,48 %	41,43 %	51,9 %
Current Ratio	696	-	-	-
Quick Ratio	696	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %