KVARTETTEN VIKHOV BORETTSLAG

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

14,74 %

Current Ratio

1,55

Debt-to-Equity Ratio

15,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 522 000	2 390 000	2 433 000	2 258 000
Net Income	535 000	822 000	802 000	510 000
Total Assets	59 523 000	59 510 000	59 173 000	58 916 000
Total Equity	3 630 000	3 095 000	2 273 000	1 471 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 522 000	2 390 000	2 433 000	2 258 000
Expenditure	1 426 000	1 175 000	1 159 000	1 172 000
Operating Profit	1 096 000	1 216 000	1 274 000	1 085 000
Financial Income	21 000	4 000	4 000	9 000
Financial Costs	583 000	398 000	477 000	585 000
Financial Balance	−562 000	−394 000	−473 000	−576 000
Earnings Before Tax	535 000	822 000	802 000	510 000
Tax	0	0	0	0
Net Income	535 000	822 000	802 000	510 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 270 000	58 270 000	58 270 000	58 270 000
Total Current Assets	1 253 000	1 240 000	903 000	646 000
Total Assets	59 523 000	59 510 000	59 173 000	58 916 000
Total Retained Equity	3 490 000	2 955 000	2 133 000	1 331 000
Total Equity	3 630 000	3 095 000	2 273 000	1 471 000
Total Long-Term Debt	55 083 000	55 650 000	56 278 000	56 863 000
Total Current Debt	810 000	765 000	622 000	582 000
Total Equity and Debt	59 523 000	59 510 000	59 173 000	58 916 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 522 000	2 390 000	2 433 000	2 258 000
Revenue	2 522 000	2 390 000	2 433 000	2 258 000
Cost of Goods Sold	0	0	0	0
Salary Costs	196 000	185 000	187 000	147 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 426 000	1 175 000	1 159 000	1 172 000
Operating Profit	1 096 000	1 216 000	1 274 000	1 085 000
Financial Income	21 000	4 000	4 000	9 000
Financial Costs	583 000	398 000	477 000	585 000
Financial Balance	−562 000	−394 000	−473 000	−576 000
Dividends	0	0	0	0
Net Income	535 000	822 000	802 000	510 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	58 270 000	58 270 000	58 270 000	58 270 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	58 270 000	58 270 000	58 270 000	58 270 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 270 000	58 270 000	58 270 000	58 270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 189 000	1 180 000	852 000	620 000
Total Current Assets	1 253 000	1 240 000	903 000	646 000
Total Assets	59 523 000	59 510 000	59 173 000	58 916 000
Total Equity	3 630 000	3 095 000	2 273 000	1 471 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	55 083 000	55 650 000	56 278 000	56 863 000
Creditors	33 000	38 000	7 000	13 000
Unpaid Taxes	10 000	11 000	8 000	20 000
Dividends	0	0	0	0
Other Current Debt	767 000	716 000	607 000	548 000
Total Current Debt	810 000	765 000	622 000	582 000
Total Equity and Debt	59 523 000	59 510 000	59 173 000	58 916 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,74 %	26,56 %	35,28 %	34,67 %
Debt-to-Equity Ratio	15,17	17,98	24,76	38,66
Operating Profit Margin	43,46 %	50,88 %	52,36 %	48,05 %
Current Ratio	1,55	1,62	1,45	1,11
Quick Ratio	1,55	1,62	1,45	1,11
Equity Ratio	0,06	0,05	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %