VRP EIENDOM AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

16,66 %

Current Ratio

0,8

Debt-to-Equity Ratio

3,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 730 000	1 352 000	1 336 000	1 310 000
Net Income	528 000	556 000	420 000	303 000
Total Assets	13 747 000	11 585 000	12 259 000	13 455 000
Total Equity	3 170 000	2 642 000	3 086 000	2 666 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 730 000	1 352 000	1 336 000	1 310 000
Expenditure	614 000	473 000	471 000	446 000
Operating Profit	1 117 000	879 000	865 000	864 000
Financial Income	1 000	93 000	0	1 000
Financial Costs	399 000	231 000	298 000	452 000
Financial Balance	−398 000	−138 000	−298 000	−451 000
Earnings Before Tax	719 000	741 000	567 000	413 000
Tax	191 000	185 000	147 000	109 000
Net Income	528 000	556 000	420 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 050 000	11 129 000	11 433 000	12 351 000
Total Current Assets	696 000	456 000	826 000	1 104 000
Total Assets	13 747 000	11 585 000	12 259 000	13 455 000
Total Retained Equity	3 070 000	2 542 000	2 986 000	2 566 000
Total Equity	3 170 000	2 642 000	3 086 000	2 666 000
Total Long-Term Debt	9 705 000	8 163 000	8 924 000	10 589 000
Total Current Debt	872 000	780 000	249 000	200 000
Total Equity and Debt	13 747 000	11 585 000	12 259 000	13 455 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	186 000	1 315 000	1 294 000	1 265 000
Other Income	1 544 000	37 000	42 000	45 000
Revenue	1 730 000	1 352 000	1 336 000	1 310 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	477 000	356 000	360 000	361 000
Impairment	0	0	0	0
Expenditure	614 000	473 000	471 000	446 000
Operating Profit	1 117 000	879 000	865 000	864 000
Financial Income	1 000	93 000	0	1 000
Financial Costs	399 000	231 000	298 000	452 000
Financial Balance	−398 000	−138 000	−298 000	−451 000
Dividends	0	1 000 000	0	0
Net Income	528 000	556 000	420 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 840 000	10 843 000	11 200 000	11 560 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 840 000	10 843 000	11 200 000	11 560 000
Total Fiancial Fixed Assets	210 000	285 000	233 000	791 000
Total Fixed Assets	13 050 000	11 129 000	11 433 000	12 351 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	248 000	454 000	823 000	1 101 000
Total Current Assets	696 000	456 000	826 000	1 104 000
Total Assets	13 747 000	11 585 000	12 259 000	13 455 000
Total Equity	3 170 000	2 642 000	3 086 000	2 666 000
Short-Term Group Debt	500 000	0	0	0
Total Long-Term Debt	9 705 000	8 163 000	8 924 000	10 589 000
Creditors	137 000	7 000	22 000	5 000
Unpaid Taxes	0	50 000	48 000	51 000
Dividends	0	1 000 000	0	0
Other Current Debt	44 000	37 000	32 000	33 000
Total Current Debt	872 000	780 000	249 000	200 000
Total Equity and Debt	13 747 000	11 585 000	12 259 000	13 455 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,66 %	21,04 %	13,61 %	11,37 %
Debt-to-Equity Ratio	3,06	3,09	2,89	3,97
Operating Profit Margin	64,57 %	65,01 %	64,75 %	65,95 %
Current Ratio	0,8	0,58	3,32	5,52
Quick Ratio	0,8	0,58	3,32	5,52
Equity Ratio	0,23	0,23	0,25	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %