VIGELAND EIENDOM AS

4515 MANDAL

Finances

Return on Equity

37,47 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	140 000	120 000
Net Income	2 092 000	409 000	402 000	247 000
Total Assets	10 616 000	8 296 000	8 515 000	8 360 000
Total Equity	5 583 000	3 491 000	3 082 000	2 680 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	140 000	120 000
Expenditure	51 000	54 000	44 000	43 000
Operating Profit	69 000	66 000	96 000	77 000
Financial Income	2 117 000	459 000	650 000	450 000
Financial Costs	89 000	82 000	231 000	213 000
Financial Balance	2 028 000	377 000	419 000	237 000
Earnings Before Tax	2 097 000	443 000	515 000	313 000
Tax	6 000	33 000	113 000	66 000
Net Income	2 092 000	409 000	402 000	247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 750 000	7 767 000	7 783 000	7 793 000
Total Current Assets	2 866 000	529 000	732 000	568 000
Total Assets	10 616 000	8 296 000	8 515 000	8 360 000
Total Retained Equity	5 483 000	3 391 000	2 982 000	2 580 000
Total Equity	5 583 000	3 491 000	3 082 000	2 680 000
Total Long-Term Debt	2 942 000	3 192 000	3 547 000	4 084 000
Total Current Debt	2 091 000	1 613 000	1 887 000	1 596 000
Total Equity and Debt	10 616 000	8 296 000	8 515 000	8 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	120 000	140 000	120 000
Revenue	120 000	120 000	140 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 000	16 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	51 000	54 000	44 000	43 000
Operating Profit	69 000	66 000	96 000	77 000
Financial Income	2 117 000	459 000	650 000	450 000
Financial Costs	89 000	82 000	231 000	213 000
Financial Balance	2 028 000	377 000	419 000	237 000
Dividends	0	0	0	0
Net Income	2 092 000	409 000	402 000	247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	184 000	200 000	217 000	226 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	184 000	200 000	217 000	226 000
Total Fiancial Fixed Assets	7 567 000	7 567 000	7 567 000	7 567 000
Total Fixed Assets	7 750 000	7 767 000	7 783 000	7 793 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	793 000	229 000	76 000	113 000
Total Current Assets	2 866 000	529 000	732 000	568 000
Total Assets	10 616 000	8 296 000	8 515 000	8 360 000
Total Equity	5 583 000	3 491 000	3 082 000	2 680 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 942 000	3 192 000	3 547 000	4 084 000
Creditors	11 000	0	0	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 072 000	1 524 000	1 774 000	1 532 000
Total Current Debt	2 091 000	1 613 000	1 887 000	1 596 000
Total Equity and Debt	10 616 000	8 296 000	8 515 000	8 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,47 %	11,72 %	13,04 %	9,22 %
Debt-to-Equity Ratio	0,53	0,91	1,15	1,52
Operating Profit Margin	57,5 %	55 %	68,57 %	64,17 %
Current Ratio	1,37	0,33	0,39	0,36
Quick Ratio	1,37	0,33	0,39	0,36
Equity Ratio	0,53	0,42	0,36	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %