VOIEBYEN BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

35,49 %

Current Ratio

1,59

Debt-to-Equity Ratio

2,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 297 000	2 584 000	1 794 000	1 771 000
Net Income	1 265 000	1 601 000	811 000	920 000
Total Assets	15 375 000	15 345 000	13 972 000	13 696 000
Total Equity	3 564 000	3 522 000	3 464 000	3 385 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 297 000	2 584 000	1 794 000	1 771 000
Expenditure	407 000	374 000	465 000	360 000
Operating Profit	1 889 000	2 210 000	1 329 000	1 411 000
Financial Income	0	0	0	0
Financial Costs	268 000	158 000	289 000	231 000
Financial Balance	−268 000	−158 000	−289 000	−231 000
Earnings Before Tax	1 622 000	2 052 000	1 039 000	1 180 000
Tax	357 000	452 000	229 000	260 000
Net Income	1 265 000	1 601 000	811 000	920 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 761 000	12 965 000	13 168 000	12 358 000
Total Current Assets	2 613 000	2 380 000	804 000	1 338 000
Total Assets	15 375 000	15 345 000	13 972 000	13 696 000
Total Retained Equity	864 000	822 000	764 000	685 000
Total Equity	3 564 000	3 522 000	3 464 000	3 385 000
Total Long-Term Debt	10 164 000	9 767 000	9 490 000	9 089 000
Total Current Debt	1 646 000	2 055 000	1 018 000	1 222 000
Total Equity and Debt	15 375 000	15 345 000	13 972 000	13 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 297 000	2 584 000	1 794 000	1 771 000
Other Income	0	0	0	0
Revenue	2 297 000	2 584 000	1 794 000	1 771 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	203 000	203 000	200 000	183 000
Impairment	0	0	0	0
Expenditure	407 000	374 000	465 000	360 000
Operating Profit	1 889 000	2 210 000	1 329 000	1 411 000
Financial Income	0	0	0	0
Financial Costs	268 000	158 000	289 000	231 000
Financial Balance	−268 000	−158 000	−289 000	−231 000
Dividends	0	0	0	0
Net Income	1 265 000	1 601 000	811 000	920 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 761 000	12 965 000	13 168 000	12 358 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 761 000	12 965 000	13 168 000	12 358 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 761 000	12 965 000	13 168 000	12 358 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 613 000	2 380 000	804 000	1 338 000
Total Assets	15 375 000	15 345 000	13 972 000	13 696 000
Total Equity	3 564 000	3 522 000	3 464 000	3 385 000
Short-Term Group Debt	1 638 000	2 047 000	1 007 000	1 215 000
Total Long-Term Debt	10 164 000	9 767 000	9 490 000	9 089 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	1 646 000	2 055 000	1 018 000	1 222 000
Total Equity and Debt	15 375 000	15 345 000	13 972 000	13 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,49 %	45,46 %	23,41 %	27,18 %
Debt-to-Equity Ratio	2,85	2,77	2,74	2,69
Operating Profit Margin	82,24 %	85,53 %	74,08 %	79,67 %
Current Ratio	1,59	1,16	0,79	1,09
Quick Ratio	1,59	1,16	0,79	1,09
Equity Ratio	0,23	0,23	0,25	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %