VEDAL EIENDOM AS

5260 INDRE ARNA

Finances

Share Ownership

Return on Equity

20,39 %

Current Ratio

2,65

Debt-to-Equity Ratio

2,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 570 000	1 357 000	1 472 000	1 424 000
Net Income	589 000	472 000	392 000	132 000
Total Assets	10 614 000	10 502 000	10 417 000	10 323 000
Total Equity	2 888 000	2 300 000	1 828 000	1 668 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 570 000	1 357 000	1 472 000	1 424 000
Expenditure	548 000	600 000	718 000	970 000
Operating Profit	1 022 000	756 000	753 000	454 000
Financial Income	5 000	1 000	0	0
Financial Costs	272 000	196 000	251 000	302 000
Financial Balance	−267 000	−195 000	−251 000	−302 000
Earnings Before Tax	755 000	560 000	503 000	153 000
Tax	166 000	88 000	111 000	21 000
Net Income	589 000	472 000	392 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 653 000	9 766 000	9 842 000	9 918 000
Total Current Assets	961 000	737 000	575 000	404 000
Total Assets	10 614 000	10 502 000	10 417 000	10 323 000
Total Retained Equity	2 788 000	2 199 000	1 727 000	1 567 000
Total Equity	2 888 000	2 300 000	1 828 000	1 668 000
Total Long-Term Debt	7 363 000	7 817 000	8 117 000	8 529 000
Total Current Debt	363 000	385 000	472 000	125 000
Total Equity and Debt	10 614 000	10 502 000	10 417 000	10 323 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	5 000
Other Income	1 570 000	1 357 000	1 472 000	1 419 000
Revenue	1 570 000	1 357 000	1 472 000	1 424 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	0
Depreciation	113 000	76 000	76 000	76 000
Impairment	0	0	0	0
Expenditure	548 000	600 000	718 000	970 000
Operating Profit	1 022 000	756 000	753 000	454 000
Financial Income	5 000	1 000	0	0
Financial Costs	272 000	196 000	251 000	302 000
Financial Balance	−267 000	−195 000	−251 000	−302 000
Dividends	0	0	0	0
Net Income	589 000	472 000	392 000	132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 598 000	9 711 000	9 787 000	9 863 000
Machinery and Plant Facilities	55 000	55 000	55 000	55 000
Fixtures	0	0	0	0
Total Tangible Assets	9 653 000	9 766 000	9 842 000	9 918 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 653 000	9 766 000	9 842 000	9 918 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	444 000	358 000	175 000	221 000
Total Current Assets	961 000	737 000	575 000	404 000
Total Assets	10 614 000	10 502 000	10 417 000	10 323 000
Total Equity	2 888 000	2 300 000	1 828 000	1 668 000
Short-Term Group Debt	0	0	298 000	0
Total Long-Term Debt	7 363 000	7 817 000	8 117 000	8 529 000
Creditors	0	63 000	38 000	12 000
Unpaid Taxes	0	0	0	−5 000
Dividends	0	0	0	0
Other Current Debt	170 000	104 000	89 000	96 000
Total Current Debt	363 000	385 000	472 000	125 000
Total Equity and Debt	10 614 000	10 502 000	10 417 000	10 323 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,39 %	20,52 %	21,44 %	7,91 %
Debt-to-Equity Ratio	2,55	3,4	4,44	5,11
Operating Profit Margin	65,1 %	55,71 %	51,15 %	31,88 %
Current Ratio	2,65	1,91	1,22	3,23
Quick Ratio	2,65	1,91	1,22	3,23
Equity Ratio	0,27	0,22	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %