VIPEVEGEN 8 AS

6783 STRYN

Finances

Share Ownership

Return on Equity

15,28 %

Current Ratio

5,11

Debt-to-Equity Ratio

1,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 099 000	2 010 000	1 783 000	1 746 000
Net Income	909 000	915 000	851 000	3 301 000
Total Assets	18 042 000	18 680 000	18 194 000	16 688 000
Total Equity	5 950 000	6 041 000	5 126 000	4 775 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 099 000	2 010 000	1 783 000	1 746 000
Expenditure	566 000	562 000	396 000	−2 834 000
Operating Profit	1 533 000	1 449 000	1 387 000	4 580 000
Financial Income	35 000	10 000	15 000	9 000
Financial Costs	403 000	285 000	311 000	357 000
Financial Balance	−368 000	−275 000	−296 000	−348 000
Earnings Before Tax	1 165 000	1 173 000	1 092 000	4 232 000
Tax	256 000	258 000	240 000	931 000
Net Income	909 000	915 000	851 000	3 301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 397 000	16 784 000	17 171 000	15 526 000
Total Current Assets	1 645 000	1 896 000	1 023 000	1 162 000
Total Assets	18 042 000	18 680 000	18 194 000	16 688 000
Total Retained Equity	4 650 000	4 741 000	3 826 000	3 475 000
Total Equity	5 950 000	6 041 000	5 126 000	4 775 000
Total Long-Term Debt	11 770 000	12 328 000	12 903 000	11 713 000
Total Current Debt	322 000	311 000	165 000	201 000
Total Equity and Debt	18 042 000	18 680 000	18 194 000	16 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 099 000	2 010 000	1 783 000	1 746 000
Revenue	2 099 000	2 010 000	1 783 000	1 746 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	0	0	0
Depreciation	387 000	387 000	214 000	−3 023 000
Impairment	0	0	0	0
Expenditure	566 000	562 000	396 000	−2 834 000
Operating Profit	1 533 000	1 449 000	1 387 000	4 580 000
Financial Income	35 000	10 000	15 000	9 000
Financial Costs	403 000	285 000	311 000	357 000
Financial Balance	−368 000	−275 000	−296 000	−348 000
Dividends	1 000 000	0	500 000	0
Net Income	909 000	915 000	851 000	3 301 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 397 000	16 784 000	17 171 000	15 526 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 397 000	16 784 000	17 171 000	15 526 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 397 000	16 784 000	17 171 000	15 526 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 639 000	1 896 000	631 000	1 162 000
Total Current Assets	1 645 000	1 896 000	1 023 000	1 162 000
Total Assets	18 042 000	18 680 000	18 194 000	16 688 000
Total Equity	5 950 000	6 041 000	5 126 000	4 775 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 770 000	12 328 000	12 903 000	11 713 000
Creditors	1 000	1 000	3 000	−40 000
Unpaid Taxes	86 000	83 000	0	71 000
Dividends	1 000 000	0	500 000	0
Other Current Debt	3 000	2 000	2 000	2 000
Total Current Debt	322 000	311 000	165 000	201 000
Total Equity and Debt	18 042 000	18 680 000	18 194 000	16 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,28 %	15,15 %	16,6 %	69,13 %
Debt-to-Equity Ratio	1,98	2,04	2,52	2,45
Operating Profit Margin	73,03 %	72,09 %	77,79 %	262,31 %
Current Ratio	5,11	6,1	6,2	5,78
Quick Ratio	5,11	6,1	6,2	5,78
Equity Ratio	0,33	0,32	0,28	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %