VÅJE INDUSTRIBYGG AS

4985 VEGÅRSHEI

Finances

Share Ownership

Return on Equity

7,99 %

Current Ratio

0,23

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	159 000	159 000	147 000	144 000
Total Assets	2 419 000	2 426 000	2 571 000	2 603 000
Total Equity	1 990 000	1 941 000	1 782 000	1 635 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	92 000	82 000	85 000	79 000
Operating Profit	208 000	218 000	215 000	221 000
Financial Income	0	0	0	0
Financial Costs	4 000	14 000	26 000	36 000
Financial Balance	−4 000	−14 000	−26 000	−36 000
Earnings Before Tax	204 000	204 000	189 000	185 000
Tax	45 000	45 000	42 000	41 000
Net Income	159 000	159 000	147 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 350 000	2 406 000	2 462 000	2 518 000
Total Current Assets	69 000	20 000	109 000	85 000
Total Assets	2 419 000	2 426 000	2 571 000	2 603 000
Total Retained Equity	1 090 000	1 041 000	882 000	735 000
Total Equity	1 990 000	1 941 000	1 782 000	1 635 000
Total Long-Term Debt	129 000	342 000	605 000	829 000
Total Current Debt	299 000	143 000	184 000	139 000
Total Equity and Debt	2 419 000	2 426 000	2 571 000	2 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	56 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	92 000	82 000	85 000	79 000
Operating Profit	208 000	218 000	215 000	221 000
Financial Income	0	0	0	0
Financial Costs	4 000	14 000	26 000	36 000
Financial Balance	−4 000	−14 000	−26 000	−36 000
Dividends	0	0	0	0
Net Income	159 000	159 000	147 000	144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 350 000	2 406 000	2 462 000	2 518 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 350 000	2 406 000	2 462 000	2 518 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 350 000	2 406 000	2 462 000	2 518 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	13 000	104 000	80 000
Total Current Assets	69 000	20 000	109 000	85 000
Total Assets	2 419 000	2 426 000	2 571 000	2 603 000
Total Equity	1 990 000	1 941 000	1 782 000	1 635 000
Short-Term Group Debt	205 000	0	0	0
Total Long-Term Debt	129 000	342 000	605 000	829 000
Creditors	4 000	0	0	0
Unpaid Taxes	70 000	71 000	70 000	71 000
Dividends	0	0	0	0
Other Current Debt	0	21 000	64 000	65 000
Total Current Debt	299 000	143 000	184 000	139 000
Total Equity and Debt	2 419 000	2 426 000	2 571 000	2 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,99 %	8,19 %	8,25 %	8,81 %
Debt-to-Equity Ratio	0,06	0,18	0,34	0,51
Operating Profit Margin	69,33 %	72,67 %	71,67 %	73,67 %
Current Ratio	0,23	0,14	0,59	0,61
Quick Ratio	0,23	0,14	0,59	0,61
Equity Ratio	0,82	0,8	0,69	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %