VOKTE EIENDOM AS

7714 STEINKJER

Finances

Return on Equity

48,36 %

Current Ratio

2,85

Debt-to-Equity Ratio

20,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 083 000	21 000	0	0
Net Income	1 368 000	73 000	283 000	104 000
Total Assets	61 941 000	54 572 000	13 055 000	9 190 000
Total Equity	2 829 000	1 460 000	1 680 000	1 871 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 083 000	21 000	0	0
Expenditure	1 310 000	263 000	491 000	25 000
Operating Profit	−227 000	−242 000	−491 000	−25 000
Financial Income	3 722 000	1 538 000	1 061 000	163 000
Financial Costs	2 148 000	1 202 000	205 000	3 000
Financial Balance	1 574 000	336 000	856 000	160 000
Earnings Before Tax	1 347 000	95 000	364 000	134 000
Tax	−21 000	22 000	81 000	29 000
Net Income	1 368 000	73 000	283 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 806 000	53 625 000	11 951 000	9 024 000
Total Current Assets	2 135 000	947 000	1 104 000	166 000
Total Assets	61 941 000	54 572 000	13 055 000	9 190 000
Total Retained Equity	−479 000	−1 848 000	−1 520 000	321 000
Total Equity	2 829 000	1 460 000	1 680 000	1 871 000
Total Long-Term Debt	58 364 000	52 519 000	9 195 000	7 311 000
Total Current Debt	749 000	594 000	2 180 000	8 000
Total Equity and Debt	61 941 000	54 572 000	13 055 000	9 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	565 000	0	0	0
Other Income	518 000	21 000	0	0
Revenue	1 083 000	21 000	0	0
Cost of Goods Sold	27 000	0	0	0
Salary Costs	648 000	63 000	57 000	0
Depreciation	152 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	1 310 000	263 000	491 000	25 000
Operating Profit	−227 000	−242 000	−491 000	−25 000
Financial Income	3 722 000	1 538 000	1 061 000	163 000
Financial Costs	2 148 000	1 202 000	205 000	3 000
Financial Balance	1 574 000	336 000	856 000	160 000
Dividends	0	0	0	0
Net Income	1 368 000	73 000	283 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	48 000
Real Eastate	12 829 000	1 687 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	68 000	0	0	0
Total Tangible Assets	12 897 000	1 687 000	0	0
Total Fiancial Fixed Assets	46 910 000	51 938 000	11 951 000	8 976 000
Total Fixed Assets	59 806 000	53 625 000	11 951 000	9 024 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	235 000	422 000	47 000	3 000
Total Current Assets	2 135 000	947 000	1 104 000	166 000
Total Assets	61 941 000	54 572 000	13 055 000	9 190 000
Total Equity	2 829 000	1 460 000	1 680 000	1 871 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	58 364 000	52 519 000	9 195 000	7 311 000
Creditors	67 000	31 000	22 000	8 000
Unpaid Taxes	33 000	32 000	28 000	0
Dividends	0	0	0	0
Other Current Debt	649 000	507 000	2 130 000	0
Total Current Debt	749 000	594 000	2 180 000	8 000
Total Equity and Debt	61 941 000	54 572 000	13 055 000	9 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,36 %	5 %	16,85 %	5,56 %
Debt-to-Equity Ratio	20,63	35,97	5,47	3,91
Operating Profit Margin	−20,96 %	−1 152,38 %	-	-
Current Ratio	2,85	1,59	0,51	20,75
Quick Ratio	2,85	1,59	0,51	20,75
Equity Ratio	0,05	0,03	0,13	0,2
Gross Profit Margin	97,51 %	100 %	-	-