LANDBRUKETS HUS VINDAFJORD AS

5580 ØLEN

Finances

Return on Equity

0,55 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	640 000	564 000	620 000	654 000
Net Income	10 000	−48 000	57 000	103 000
Total Assets	3 242 000	3 370 000	3 575 000	3 658 000
Total Equity	1 822 000	1 813 000	1 861 000	1 804 000

Income (NOK)	2022	2021	2020	2019
Revenue	640 000	564 000	620 000	654 000
Expenditure	575 000	576 000	486 000	451 000
Operating Profit	65 000	−11 000	133 000	202 000
Financial Income	7 000	0	0	0
Financial Costs	60 000	51 000	61 000	71 000
Financial Balance	−53 000	−51 000	−61 000	−71 000
Earnings Before Tax	13 000	−62 000	73 000	132 000
Tax	3 000	−14 000	16 000	29 000
Net Income	10 000	−48 000	57 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 963 000	3 059 000	3 115 000	3 203 000
Total Current Assets	279 000	312 000	460 000	455 000
Total Assets	3 242 000	3 370 000	3 575 000	3 658 000
Total Retained Equity	300 000	290 000	339 000	282 000
Total Equity	1 822 000	1 813 000	1 861 000	1 804 000
Total Long-Term Debt	1 313 000	1 463 000	1 630 000	1 760 000
Total Current Debt	106 000	95 000	84 000	94 000
Total Equity and Debt	3 242 000	3 370 000	3 575 000	3 658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	640 000	564 000	620 000	639 000
Other Income	0	0	0	15 000
Revenue	640 000	564 000	620 000	654 000
Cost of Goods Sold	1 000	15 000	29 000	15 000
Salary Costs	41 000	11 000	18 000	11 000
Depreciation	96 000	93 000	88 000	88 000
Impairment	0	0	0	0
Expenditure	575 000	576 000	486 000	451 000
Operating Profit	65 000	−11 000	133 000	202 000
Financial Income	7 000	0	0	0
Financial Costs	60 000	51 000	61 000	71 000
Financial Balance	−53 000	−51 000	−61 000	−71 000
Dividends	0	0	0	0
Net Income	10 000	−48 000	57 000	103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 963 000	3 059 000	3 115 000	3 203 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 963 000	3 059 000	3 115 000	3 203 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 963 000	3 059 000	3 115 000	3 203 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	107 000	231 000	246 000
Total Current Assets	279 000	312 000	460 000	455 000
Total Assets	3 242 000	3 370 000	3 575 000	3 658 000
Total Equity	1 822 000	1 813 000	1 861 000	1 804 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 313 000	1 463 000	1 630 000	1 760 000
Creditors	30 000	67 000	11 000	17 000
Unpaid Taxes	73 000	28 000	74 000	77 000
Dividends	0	0	0	0
Other Current Debt	3 000	0	0	0
Total Current Debt	106 000	95 000	84 000	94 000
Total Equity and Debt	3 242 000	3 370 000	3 575 000	3 658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,55 %	−2,65 %	3,06 %	5,71 %
Debt-to-Equity Ratio	0,72	0,81	0,88	0,98
Operating Profit Margin	10,16 %	−1,95 %	21,45 %	30,89 %
Current Ratio	2,63	3,28	5,48	4,84
Quick Ratio	2,63	3,28	5,48	4,84
Equity Ratio	0,56	0,54	0,52	0,49
Gross Profit Margin	99,84 %	97,34 %	95,32 %	97,71 %