VPV 18 AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

18,81 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	355 000	440 000	426 000	381 000
Net Income	180 000	279 000	254 000	228 000
Total Assets	1 026 000	1 272 000	1 135 000	1 052 000
Total Equity	957 000	777 000	498 000	499 000

Income (NOK)	2022	2021	2020	2019
Revenue	355 000	440 000	426 000	381 000
Expenditure	123 000	82 000	100 000	144 000
Operating Profit	231 000	358 000	326 000	238 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	231 000	358 000	326 000	238 000
Tax	51 000	79 000	72 000	9 000
Net Income	180 000	279 000	254 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	822 000	822 000	822 000	822 000
Total Current Assets	204 000	450 000	313 000	230 000
Total Assets	1 026 000	1 272 000	1 135 000	1 052 000
Total Retained Equity	747 000	567 000	288 000	289 000
Total Equity	957 000	777 000	498 000	499 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	68 000	495 000	637 000	553 000
Total Equity and Debt	1 026 000	1 272 000	1 135 000	1 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	355 000	440 000	426 000	381 000
Revenue	355 000	440 000	426 000	381 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	123 000	82 000	100 000	144 000
Operating Profit	231 000	358 000	326 000	238 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	180 000	279 000	254 000	228 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	822 000	822 000	822 000	822 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	822 000	822 000	822 000	822 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	822 000	822 000	822 000	822 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	291 000	200 000	114 000
Total Current Assets	204 000	450 000	313 000	230 000
Total Assets	1 026 000	1 272 000	1 135 000	1 052 000
Total Equity	957 000	777 000	498 000	499 000
Short-Term Group Debt	0	0	327 000	195 000
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	−1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	415 000	311 000	349 000
Total Current Debt	68 000	495 000	637 000	553 000
Total Equity and Debt	1 026 000	1 272 000	1 135 000	1 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,81 %	35,91 %	51 %	45,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,07 %	81,36 %	76,53 %	62,47 %
Current Ratio	3	0,91	0,49	0,42
Quick Ratio	3	0,91	0,49	0,42
Equity Ratio	0,93	0,61	0,44	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %