VIDAR BJØRSTAD AS

7242 KNARRLAGSUND

Finances

Return on Equity

−0,3 %

Current Ratio

10,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	167 000	24 000	0	0
Net Income	−36 000	0	1 461 000	444 000
Total Assets	12 069 000	12 196 000	13 689 000	12 572 000
Total Equity	12 034 000	12 170 000	13 671 000	12 560 000

Income (NOK)	2022	2021	2020	2019
Revenue	167 000	24 000	0	0
Expenditure	186 000	69 000	41 000	49 000
Operating Profit	−19 000	−45 000	−41 000	−49 000
Financial Income	3 000	49 000	1 503 000	499 000
Financial Costs	0	0	0	6 000
Financial Balance	3 000	49 000	1 503 000	493 000
Earnings Before Tax	−16 000	4 000	1 462 000	444 000
Tax	20 000	5 000	1 000	0
Net Income	−36 000	0	1 461 000	444 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 687 000	11 794 000	2 875 000	12 089 000
Total Current Assets	382 000	402 000	10 814 000	484 000
Total Assets	12 069 000	12 196 000	13 689 000	12 572 000
Total Retained Equity	11 694 000	11 830 000	13 331 000	12 220 000
Total Equity	12 034 000	12 170 000	13 671 000	12 560 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	35 000	26 000	19 000	13 000
Total Equity and Debt	12 069 000	12 196 000	13 689 000	12 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	167 000	24 000	0	0
Revenue	167 000	24 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	107 000	18 000	0	0
Impairment	0	0	0	0
Expenditure	186 000	69 000	41 000	49 000
Operating Profit	−19 000	−45 000	−41 000	−49 000
Financial Income	3 000	49 000	1 503 000	499 000
Financial Costs	0	0	0	6 000
Financial Balance	3 000	49 000	1 503 000	493 000
Dividends	0	0	0	0
Net Income	−36 000	0	1 461 000	444 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	1 000
Real Eastate	3 087 000	3 194 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 087 000	3 194 000	0	0
Total Fiancial Fixed Assets	8 600 000	8 600 000	2 874 000	12 087 000
Total Fixed Assets	11 687 000	11 794 000	2 875 000	12 089 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	382 000	396 000	98 000	323 000
Total Current Assets	382 000	402 000	10 814 000	484 000
Total Assets	12 069 000	12 196 000	13 689 000	12 572 000
Total Equity	12 034 000	12 170 000	13 671 000	12 560 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	9 000	6 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	13 000	13 000	13 000
Total Current Debt	35 000	26 000	19 000	13 000
Total Equity and Debt	12 069 000	12 196 000	13 689 000	12 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,3 %	0 %	10,69 %	3,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−11,38 %	−187,5 %	-	-
Current Ratio	10,91	15,46	569,16	37,23
Quick Ratio	10,91	15,46	569,16	37,23
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	-	-