VEISTAD GÅRD AS

7520 HEGRA

Finances

Return on Equity

2,55 %

Current Ratio

42,82

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	829 000	837 000	1 180 000	2 257 000
Net Income	116 000	207 000	−87 000	572 000
Total Assets	4 670 000	4 633 000	4 452 000	4 626 000
Total Equity	4 546 000	4 430 000	4 223 000	4 310 000

Income (NOK)	2022	2021	2020	2019
Revenue	829 000	837 000	1 180 000	2 257 000
Expenditure	760 000	628 000	1 358 000	1 582 000
Operating Profit	69 000	208 000	−178 000	674 000
Financial Income	76 000	52 000	66 000	57 000
Financial Costs	0	0	1 000	0
Financial Balance	76 000	52 000	65 000	57 000
Earnings Before Tax	145 000	260 000	−113 000	731 000
Tax	29 000	53 000	−27 000	159 000
Net Income	116 000	207 000	−87 000	572 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 502 000	1 149 000	1 229 000	1 192 000
Total Current Assets	3 169 000	3 483 000	3 222 000	3 434 000
Total Assets	4 670 000	4 633 000	4 452 000	4 626 000
Total Retained Equity	4 442 000	4 326 000	4 119 000	4 206 000
Total Equity	4 546 000	4 430 000	4 223 000	4 310 000
Total Long-Term Debt	51 000	22 000	0	27 000
Total Current Debt	74 000	181 000	229 000	290 000
Total Equity and Debt	4 670 000	4 633 000	4 452 000	4 626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	717 000	837 000	1 180 000	2 212 000
Other Income	112 000	0	0	45 000
Revenue	829 000	837 000	1 180 000	2 257 000
Cost of Goods Sold	465 000	400 000	1 105 000	1 350 000
Salary Costs	0	0	0	0
Depreciation	85 000	112 000	112 000	78 000
Impairment	0	0	0	0
Expenditure	760 000	628 000	1 358 000	1 582 000
Operating Profit	69 000	208 000	−178 000	674 000
Financial Income	76 000	52 000	66 000	57 000
Financial Costs	0	0	1 000	0
Financial Balance	76 000	52 000	65 000	57 000
Dividends	0	0	0	0
Net Income	116 000	207 000	−87 000	572 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	629 000	654 000	678 000	702 000
Machinery and Plant Facilities	663 000	216 000	304 000	312 000
Fixtures	0	0	0	0
Total Tangible Assets	1 292 000	870 000	982 000	1 014 000
Total Fiancial Fixed Assets	210 000	280 000	248 000	179 000
Total Fixed Assets	1 502 000	1 149 000	1 229 000	1 192 000
Stock	85 000	118 000	290 000	331 000
Total Investments	0	0	0	0
Cash, Bank	2 639 000	2 836 000	1 911 000	2 573 000
Total Current Assets	3 169 000	3 483 000	3 222 000	3 434 000
Total Assets	4 670 000	4 633 000	4 452 000	4 626 000
Total Equity	4 546 000	4 430 000	4 223 000	4 310 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	22 000	0	27 000
Creditors	9 000	118 000	107 000	5 000
Unpaid Taxes	65 000	32 000	121 000	128 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	4 000
Total Current Debt	74 000	181 000	229 000	290 000
Total Equity and Debt	4 670 000	4 633 000	4 452 000	4 626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,55 %	4,67 %	−2,06 %	13,27 %
Debt-to-Equity Ratio	0,01	0	0	0,01
Operating Profit Margin	8,32 %	24,85 %	−15,08 %	29,86 %
Current Ratio	42,82	19,24	14,07	11,84
Quick Ratio	−288,09	55,29	−52,82	−83,76
Equity Ratio	0,97	0,96	0,95	0,93
Gross Profit Margin	43,91 %	52,21 %	6,36 %	40,19 %