VOGNVEIEN EIENDOM AS

0663 OSLO

Finances

Share Ownership

Return on Equity

−11,73 %

Current Ratio

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	199 000	502 000	480 000
Net Income	−246 000	86 000	240 000	2 000
Total Assets	3 078 000	2 619 000	2 996 000	3 290 000
Total Equity	2 097 000	2 268 000	2 305 000	2 065 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	199 000	502 000	480 000
Expenditure	289 000	200 000	194 000	410 000
Operating Profit	−169 000	−1 000	308 000	70 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−169 000	−2 000	307 000	70 000
Tax	76 000	−88 000	68 000	67 000
Net Income	−246 000	86 000	240 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 042 000	2 489 000	2 471 000	2 527 000
Total Current Assets	36 000	130 000	525 000	763 000
Total Assets	3 078 000	2 619 000	2 996 000	3 290 000
Total Retained Equity	1 047 000	1 218 000	1 255 000	1 015 000
Total Equity	2 097 000	2 268 000	2 305 000	2 065 000
Total Long-Term Debt	980 000	201 000	297 000	229 000
Total Current Debt	1 000	151 000	395 000	995 000
Total Equity and Debt	3 078 000	2 619 000	2 996 000	3 290 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	102 000	0
Other Income	120 000	199 000	400 000	480 000
Revenue	120 000	199 000	502 000	480 000
Cost of Goods Sold	0	0	75 000	0
Salary Costs	0	0	0	0
Depreciation	64 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	289 000	200 000	194 000	410 000
Operating Profit	−169 000	−1 000	308 000	70 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	150 000	0	950 000
Net Income	−246 000	86 000	240 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 991 000	2 415 000	2 471 000	2 527 000
Machinery and Plant Facilities	50 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 042 000	2 415 000	2 471 000	2 527 000
Total Fiancial Fixed Assets	0	74 000	0	0
Total Fixed Assets	3 042 000	2 489 000	2 471 000	2 527 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	36 000	55 000	250 000	82 000
Total Current Assets	36 000	130 000	525 000	763 000
Total Assets	3 078 000	2 619 000	2 996 000	3 290 000
Total Equity	2 097 000	2 268 000	2 305 000	2 065 000
Short-Term Group Debt	0	0	162 000	0
Total Long-Term Debt	980 000	201 000	297 000	229 000
Creditors	0	0	0	0
Unpaid Taxes	1 000	0	1 000	8 000
Dividends	0	150 000	0	950 000
Other Current Debt	0	0	232 000	0
Total Current Debt	1 000	151 000	395 000	995 000
Total Equity and Debt	3 078 000	2 619 000	2 996 000	3 290 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,73 %	3,79 %	10,41 %	0,1 %
Debt-to-Equity Ratio	0,47	0,09	0,13	0,11
Operating Profit Margin	−140,83 %	−0,5 %	61,35 %	14,58 %
Current Ratio	36	0,86	1,33	0,77
Quick Ratio	36	0,86	1,33	0,77
Equity Ratio	0,68	0,87	0,77	0,63
Gross Profit Margin	100 %	100 %	85,06 %	100 %