VERA EIENDOM AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

31,67 %

Current Ratio

Debt-to-Equity Ratio

3,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 262 000	3 164 000	3 119 000	2 911 000
Net Income	2 041 000	1 112 000	1 155 000	991 000
Total Assets	32 811 000	31 235 000	31 937 000	32 528 000
Total Equity	6 444 000	5 689 000	5 551 000	5 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 262 000	3 164 000	3 119 000	2 911 000
Expenditure	982 000	1 041 000	994 000	921 000
Operating Profit	3 281 000	2 124 000	2 126 000	1 991 000
Financial Income	137 000	177 000	187 000	127 000
Financial Costs	801 000	874 000	832 000	847 000
Financial Balance	−664 000	−697 000	−645 000	−720 000
Earnings Before Tax	2 617 000	1 426 000	1 481 000	1 271 000
Tax	576 000	314 000	326 000	280 000
Net Income	2 041 000	1 112 000	1 155 000	991 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 899 000	29 447 000	29 072 000	30 186 000
Total Current Assets	9 912 000	1 788 000	2 865 000	2 341 000
Total Assets	32 811 000	31 235 000	31 937 000	32 528 000
Total Retained Equity	6 344 000	5 589 000	5 451 000	5 327 000
Total Equity	6 444 000	5 689 000	5 551 000	5 427 000
Total Long-Term Debt	23 065 000	23 852 000	24 816 000	25 781 000
Total Current Debt	3 301 000	1 695 000	1 570 000	1 320 000
Total Equity and Debt	32 811 000	31 235 000	31 937 000	32 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 262 000	3 164 000	3 119 000	2 911 000
Revenue	4 262 000	3 164 000	3 119 000	2 911 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	569 000	469 000	459 000	440 000
Impairment	0	0	0	0
Expenditure	982 000	1 041 000	994 000	921 000
Operating Profit	3 281 000	2 124 000	2 126 000	1 991 000
Financial Income	137 000	177 000	187 000	127 000
Financial Costs	801 000	874 000	832 000	847 000
Financial Balance	−664 000	−697 000	−645 000	−720 000
Dividends	0	0	0	0
Net Income	2 041 000	1 112 000	1 155 000	991 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 799 000	22 605 000	22 927 000	23 356 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	367 000	382 000	63 000	93 000
Total Tangible Assets	16 165 000	22 987 000	22 990 000	23 449 000
Total Fiancial Fixed Assets	6 733 000	6 461 000	6 082 000	6 737 000
Total Fixed Assets	22 899 000	29 447 000	29 072 000	30 186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 325 000	233 000	333 000	202 000
Total Current Assets	9 912 000	1 788 000	2 865 000	2 341 000
Total Assets	32 811 000	31 235 000	31 937 000	32 528 000
Total Equity	6 444 000	5 689 000	5 551 000	5 427 000
Short-Term Group Debt	2 929 000	1 255 000	1 321 000	1 038 000
Total Long-Term Debt	23 065 000	23 852 000	24 816 000	25 781 000
Creditors	21 000	245 000	27 000	2 000
Unpaid Taxes	116 000	59 000	100 000	99 000
Dividends	0	0	0	0
Other Current Debt	236 000	133 000	122 000	182 000
Total Current Debt	3 301 000	1 695 000	1 570 000	1 320 000
Total Equity and Debt	32 811 000	31 235 000	31 937 000	32 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,67 %	19,55 %	20,81 %	18,26 %
Debt-to-Equity Ratio	3,58	4,19	4,47	4,75
Operating Profit Margin	76,98 %	67,13 %	68,16 %	68,4 %
Current Ratio	3	1,05	1,82	1,77
Quick Ratio	3	1,05	1,82	1,77
Equity Ratio	0,2	0,18	0,17	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %