VÅR EIENDOM AS

4950 RISØR

Finances

Share Ownership

Return on Equity

1,37 %

Current Ratio

35,56

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 000	60 000	60 000	60 000
Net Income	35 000	27 000	28 000	15 000
Total Assets	2 666 000	2 640 000	2 792 000	2 776 000
Total Equity	2 561 000	2 526 000	2 499 000	2 471 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 000	60 000	60 000	60 000
Expenditure	27 000	25 000	24 000	42 000
Operating Profit	45 000	35 000	36 000	18 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	45 000	34 000	36 000	19 000
Tax	10 000	8 000	8 000	4 000
Net Income	35 000	27 000	28 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 705 000	1 705 000	1 705 000	1 705 000
Total Current Assets	960 000	935 000	1 086 000	1 070 000
Total Assets	2 666 000	2 640 000	2 792 000	2 776 000
Total Retained Equity	1 463 000	1 428 000	1 401 000	1 373 000
Total Equity	2 561 000	2 526 000	2 499 000	2 471 000
Total Long-Term Debt	78 000	90 000	103 000	122 000
Total Current Debt	27 000	25 000	189 000	183 000
Total Equity and Debt	2 666 000	2 640 000	2 792 000	2 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	72 000	60 000	60 000	60 000
Revenue	72 000	60 000	60 000	60 000
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	27 000	25 000	24 000	42 000
Operating Profit	45 000	35 000	36 000	18 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	35 000	27 000	28 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 705 000	1 705 000	1 705 000	1 705 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 705 000	1 705 000	1 705 000	1 705 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 705 000	1 705 000	1 705 000	1 705 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	140 000	313 000	558 000	539 000
Total Current Assets	960 000	935 000	1 086 000	1 070 000
Total Assets	2 666 000	2 640 000	2 792 000	2 776 000
Total Equity	2 561 000	2 526 000	2 499 000	2 471 000
Short-Term Group Debt	0	0	162 000	162 000
Total Long-Term Debt	78 000	90 000	103 000	122 000
Creditors	5 000	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	27 000	25 000	189 000	183 000
Total Equity and Debt	2 666 000	2 640 000	2 792 000	2 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,37 %	1,07 %	1,12 %	0,61 %
Debt-to-Equity Ratio	0,03	0,04	0,04	0,05
Operating Profit Margin	62,5 %	58,33 %	60 %	30 %
Current Ratio	35,56	37,4	5,75	5,85
Quick Ratio	35,56	37,4	5,75	5,85
Equity Ratio	0,96	0,96	0,9	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %