VEGAMOT 8 EIENDOM AS

0278 OSLO

Finances

Share Ownership

Return on Equity

11,95 %

Current Ratio

0,37

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 975 000	6 763 000	7 311 000	7 145 000
Net Income	4 411 000	3 909 000	4 304 000	3 677 000
Total Assets	58 910 000	38 728 000	34 880 000	36 554 000
Total Equity	36 921 000	32 510 000	33 314 000	29 010 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 975 000	6 763 000	7 311 000	7 145 000
Expenditure	2 074 000	1 793 000	1 821 000	2 461 000
Operating Profit	5 901 000	4 971 000	5 491 000	4 685 000
Financial Income	3 000	41 000	27 000	73 000
Financial Costs	250 000	0	0	43 000
Financial Balance	−247 000	41 000	27 000	30 000
Earnings Before Tax	5 654 000	5 012 000	5 518 000	4 714 000
Tax	1 243 000	1 103 000	1 214 000	1 037 000
Net Income	4 411 000	3 909 000	4 304 000	3 677 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 256 000	32 678 000	33 233 000	31 313 000
Total Current Assets	654 000	6 050 000	1 647 000	5 242 000
Total Assets	58 910 000	38 728 000	34 880 000	36 554 000
Total Retained Equity	25 811 000	22 204 000	22 204 000	17 900 000
Total Equity	36 921 000	32 510 000	33 314 000	29 010 000
Total Long-Term Debt	20 207 000	0	0	0
Total Current Debt	1 782 000	6 218 000	1 566 000	7 544 000
Total Equity and Debt	58 910 000	38 728 000	34 880 000	36 554 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 975 000	6 763 000	7 311 000	7 145 000
Revenue	7 975 000	6 763 000	7 311 000	7 145 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	865 000	746 000	746 000	1 532 000
Impairment	0	0	0	0
Expenditure	2 074 000	1 793 000	1 821 000	2 461 000
Operating Profit	5 901 000	4 971 000	5 491 000	4 685 000
Financial Income	3 000	41 000	27 000	73 000
Financial Costs	250 000	0	0	43 000
Financial Balance	−247 000	41 000	27 000	30 000
Dividends	0	0	0	0
Net Income	4 411 000	3 909 000	4 304 000	3 677 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	161 000	149 000	151 000
Real Eastate	58 256 000	32 517 000	33 084 000	31 138 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	58 256 000	32 517 000	33 084 000	31 162 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 256 000	32 678 000	33 233 000	31 313 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	654 000	6 050 000	1 647 000	5 242 000
Total Assets	58 910 000	38 728 000	34 880 000	36 554 000
Total Equity	36 921 000	32 510 000	33 314 000	29 010 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 207 000	0	0	0
Creditors	854 000	163 000	146 000	229 000
Unpaid Taxes	0	159 000	189 000	159 000
Dividends	0	0	0	0
Other Current Debt	52 000	5 896 000	18 000	5 955 000
Total Current Debt	1 782 000	6 218 000	1 566 000	7 544 000
Total Equity and Debt	58 910 000	38 728 000	34 880 000	36 554 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,95 %	12,02 %	12,92 %	12,67 %
Debt-to-Equity Ratio	0,55	0	0	0
Operating Profit Margin	73,99 %	73,5 %	75,11 %	65,57 %
Current Ratio	0,37	0,97	1,05	0,69
Quick Ratio	0,37	0,97	1,05	0,69
Equity Ratio	0,63	0,84	0,96	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %