VARDEN EIENDOM AS

1730 ISE

Finances

Share Ownership

Return on Equity

10,27 %

Current Ratio

0,77

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020
Revenue	227 000	264 000	254 000
Net Income	80 000	108 000	103 000
Total Assets	1 552 000	1 583 000	1 546 000
Total Equity	779 000	699 000	591 000

Income (NOK)	2022	2021	2020
Revenue	227 000	264 000	254 000
Expenditure	77 000	81 000	69 000
Operating Profit	150 000	183 000	185 000
Financial Income	0	0	0
Financial Costs	48 000	45 000	52 000
Financial Balance	−48 000	−45 000	−52 000
Earnings Before Tax	102 000	139 000	133 000
Tax	23 000	31 000	29 000
Net Income	80 000	108 000	103 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 528 000	1 528 000	1 528 000
Total Current Assets	24 000	56 000	18 000
Total Assets	1 552 000	1 583 000	1 546 000
Total Retained Equity	579 000	499 000	391 000
Total Equity	779 000	699 000	591 000
Total Long-Term Debt	742 000	829 000	913 000
Total Current Debt	31 000	56 000	42 000
Total Equity and Debt	1 552 000	1 583 000	1 546 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	227 000	264 000	254 000
Revenue	227 000	264 000	254 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	77 000	81 000	69 000
Operating Profit	150 000	183 000	185 000
Financial Income	0	0	0
Financial Costs	48 000	45 000	52 000
Financial Balance	−48 000	−45 000	−52 000
Dividends	0	0	0
Net Income	80 000	108 000	103 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	1 528 000	1 528 000	1 528 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	1 528 000	1 528 000	1 528 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 528 000	1 528 000	1 528 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	17 000	45 000	0
Total Current Assets	24 000	56 000	18 000
Total Assets	1 552 000	1 583 000	1 546 000
Total Equity	779 000	699 000	591 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	742 000	829 000	913 000
Creditors	7 000	8 000	8 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	2 000	17 000	1 000
Total Current Debt	31 000	56 000	42 000
Total Equity and Debt	1 552 000	1 583 000	1 546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,27 %	15,45 %	17,43 %	-
Debt-to-Equity Ratio	0,95	1,19	1,54	-
Operating Profit Margin	66,08 %	69,32 %	72,83 %	-
Current Ratio	0,77	1	0,43	-
Quick Ratio	0,77	1	0,43	-
Equity Ratio	0,5	0,44	0,38	-
Gross Profit Margin	100 %	100 %	100 %	-