VINJE INDUSTRI EIENDOM AS

4636 KRISTIANSAND S

Finances

Return on Equity

6,71 %

Current Ratio

8,69

Debt-to-Equity Ratio

7,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 144 000	3 965 000	4 075 000	4 195 000
Net Income	457 000	580 000	601 000	261 000
Total Assets	58 313 000	59 557 000	48 597 000	49 668 000
Total Equity	6 814 000	6 358 000	5 777 000	5 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 144 000	3 965 000	4 075 000	4 195 000
Expenditure	2 331 000	2 208 000	2 191 000	2 535 000
Operating Profit	1 813 000	1 757 000	1 884 000	1 660 000
Financial Income	12 000	0	1 000	1 000
Financial Costs	1 140 000	914 000	1 018 000	1 230 000
Financial Balance	−1 128 000	−914 000	−1 017 000	−1 229 000
Earnings Before Tax	685 000	843 000	867 000	431 000
Tax	228 000	262 000	267 000	170 000
Net Income	457 000	580 000	601 000	261 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 940 000	42 624 000	44 531 000	46 259 000
Total Current Assets	17 373 000	16 933 000	4 065 000	3 409 000
Total Assets	58 313 000	59 557 000	48 597 000	49 668 000
Total Retained Equity	3 385 000	2 929 000	2 348 000	1 748 000
Total Equity	6 814 000	6 358 000	5 777 000	5 177 000
Total Long-Term Debt	49 499 000	52 051 000	42 166 000	43 922 000
Total Current Debt	1 999 000	1 149 000	654 000	569 000
Total Equity and Debt	58 313 000	59 557 000	48 597 000	49 668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 144 000	3 965 000	4 075 000	4 195 000
Revenue	4 144 000	3 965 000	4 075 000	4 195 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 813 000	1 729 000	1 728 000	1 747 000
Impairment	0	0	0	0
Expenditure	2 331 000	2 208 000	2 191 000	2 535 000
Operating Profit	1 813 000	1 757 000	1 884 000	1 660 000
Financial Income	12 000	0	1 000	1 000
Financial Costs	1 140 000	914 000	1 018 000	1 230 000
Financial Balance	−1 128 000	−914 000	−1 017 000	−1 229 000
Dividends	0	0	0	0
Net Income	457 000	580 000	601 000	261 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 266 000	42 008 000	44 496 000	46 217 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	653 000	595 000	35 000	42 000
Total Tangible Assets	40 919 000	42 603 000	44 531 000	46 259 000
Total Fiancial Fixed Assets	21 000	21 000	0	0
Total Fixed Assets	40 940 000	42 624 000	44 531 000	46 259 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	187 000	763 000	3 712 000	1 581 000
Total Current Assets	17 373 000	16 933 000	4 065 000	3 409 000
Total Assets	58 313 000	59 557 000	48 597 000	49 668 000
Total Equity	6 814 000	6 358 000	5 777 000	5 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 499 000	52 051 000	42 166 000	43 922 000
Creditors	417 000	695 000	98 000	0
Unpaid Taxes	254 000	0	119 000	144 000
Dividends	0	0	0	0
Other Current Debt	1 065 000	176 000	154 000	256 000
Total Current Debt	1 999 000	1 149 000	654 000	569 000
Total Equity and Debt	58 313 000	59 557 000	48 597 000	49 668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,71 %	9,12 %	10,4 %	5,04 %
Debt-to-Equity Ratio	7,26	8,19	7,3	8,48
Operating Profit Margin	43,75 %	44,31 %	46,23 %	39,57 %
Current Ratio	8,69	14,74	6,22	5,99
Quick Ratio	8,69	14,74	6,22	5,99
Equity Ratio	0,12	0,11	0,12	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %