VÅG EIENDOM AS

4560 VANSE

Finances

Share Ownership

Return on Equity

9,69 %

Current Ratio

2,47

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	991 000	774 000	642 000	289 000
Net Income	545 000	390 000	318 000	−113 000
Total Assets	6 339 000	5 767 000	5 422 000	4 901 000
Total Equity	5 624 000	5 135 000	4 798 000	4 595 000

Income (NOK)	2022	2021	2020	2019
Revenue	991 000	774 000	642 000	289 000
Expenditure	292 000	274 000	234 000	443 000
Operating Profit	699 000	501 000	408 000	−154 000
Financial Income	0	0	0	10 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	9 000
Earnings Before Tax	699 000	501 000	408 000	−144 000
Tax	154 000	110 000	90 000	−31 000
Net Income	545 000	390 000	318 000	−113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 259 000	4 797 000	4 611 000	4 593 000
Total Current Assets	1 080 000	971 000	811 000	309 000
Total Assets	6 339 000	5 767 000	5 422 000	4 901 000
Total Retained Equity	5 124 000	4 635 000	4 298 000	4 095 000
Total Equity	5 624 000	5 135 000	4 798 000	4 595 000
Total Long-Term Debt	278 000	288 000	299 000	294 000
Total Current Debt	437 000	345 000	324 000	12 000
Total Equity and Debt	6 339 000	5 767 000	5 422 000	4 901 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	991 000	774 000	642 000	289 000
Other Income	0	0	0	0
Revenue	991 000	774 000	642 000	289 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	54 000	54 000	54 000	54 000
Impairment	0	0	0	0
Expenditure	292 000	274 000	234 000	443 000
Operating Profit	699 000	501 000	408 000	−154 000
Financial Income	0	0	0	10 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	9 000
Dividends	0	0	0	0
Net Income	545 000	390 000	318 000	−113 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 404 000	2 458 000	2 512 000	2 566 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 404 000	2 458 000	2 512 000	2 566 000
Total Fiancial Fixed Assets	2 855 000	2 339 000	2 099 000	2 027 000
Total Fixed Assets	5 259 000	4 797 000	4 611 000	4 593 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	886 000	785 000	604 000	253 000
Total Current Assets	1 080 000	971 000	811 000	309 000
Total Assets	6 339 000	5 767 000	5 422 000	4 901 000
Total Equity	5 624 000	5 135 000	4 798 000	4 595 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	278 000	288 000	299 000	294 000
Creditors	7 000	8 000	0	0
Unpaid Taxes	207 000	157 000	123 000	9 000
Dividends	0	0	0	0
Other Current Debt	77 000	73 000	149 000	3 000
Total Current Debt	437 000	345 000	324 000	12 000
Total Equity and Debt	6 339 000	5 767 000	5 422 000	4 901 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,69 %	7,59 %	6,63 %	−2,46 %
Debt-to-Equity Ratio	0,05	0,06	0,06	0,06
Operating Profit Margin	70,53 %	64,73 %	63,55 %	−53,29 %
Current Ratio	2,47	2,81	2,5	25,75
Quick Ratio	2,47	2,81	2,5	25,75
Equity Ratio	0,89	0,89	0,88	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %