VEISKIFTE EIENDOM AS

9050 STORSTEINNES

Finances

Share Ownership

Return on Equity

15,8 %

Current Ratio

4,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	463 000	504 000	491 000	481 000
Net Income	124 000	125 000	115 000	−46 000
Total Assets	2 405 000	2 406 000	1 845 000	1 937 000
Total Equity	785 000	660 000	535 000	420 000

Income (NOK)	2022	2021	2020	2019
Revenue	463 000	504 000	491 000	481 000
Expenditure	225 000	285 000	277 000	444 000
Operating Profit	238 000	219 000	214 000	38 000
Financial Income	0	0	0	0
Financial Costs	78 000	58 000	66 000	97 000
Financial Balance	−78 000	−58 000	−66 000	−97 000
Earnings Before Tax	159 000	160 000	148 000	−59 000
Tax	35 000	35 000	33 000	−13 000
Net Income	124 000	125 000	115 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 189 000	1 657 000	1 772 000	1 894 000
Total Current Assets	216 000	749 000	73 000	42 000
Total Assets	2 405 000	2 406 000	1 845 000	1 937 000
Total Retained Equity	635 000	510 000	385 000	270 000
Total Equity	785 000	660 000	535 000	420 000
Total Long-Term Debt	1 568 000	1 681 000	1 252 000	1 399 000
Total Current Debt	52 000	64 000	58 000	118 000
Total Equity and Debt	2 405 000	2 406 000	1 845 000	1 937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	463 000	504 000	491 000	481 000
Revenue	463 000	504 000	491 000	481 000
Cost of Goods Sold	0	0	0	154 000
Salary Costs	0	0	0	0
Depreciation	94 000	131 000	138 000	157 000
Impairment	0	0	0	0
Expenditure	225 000	285 000	277 000	444 000
Operating Profit	238 000	219 000	214 000	38 000
Financial Income	0	0	0	0
Financial Costs	78 000	58 000	66 000	97 000
Financial Balance	−78 000	−58 000	−66 000	−97 000
Dividends	0	0	0	0
Net Income	124 000	125 000	115 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	136 000	129 000	113 000	97 000
Real Eastate	1 435 000	1 528 000	1 659 000	1 798 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	0	0
Total Tangible Assets	1 453 000	1 528 000	1 659 000	1 798 000
Total Fiancial Fixed Assets	600 000	0	0	0
Total Fixed Assets	2 189 000	1 657 000	1 772 000	1 894 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	666 000	64 000	36 000
Total Current Assets	216 000	749 000	73 000	42 000
Total Assets	2 405 000	2 406 000	1 845 000	1 937 000
Total Equity	785 000	660 000	535 000	420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 568 000	1 681 000	1 252 000	1 399 000
Creditors	3 000	−1 000	2 000	105 000
Unpaid Taxes	5 000	12 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	7 000	7 000
Total Current Debt	52 000	64 000	58 000	118 000
Total Equity and Debt	2 405 000	2 406 000	1 845 000	1 937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,8 %	18,94 %	21,5 %	−10,95 %
Debt-to-Equity Ratio	2	2,55	2,34	3,33
Operating Profit Margin	51,4 %	43,45 %	43,58 %	7,9 %
Current Ratio	4,15	11,7	1,26	0,36
Quick Ratio	4,15	11,7	1,26	0,36
Equity Ratio	0,33	0,27	0,29	0,22
Gross Profit Margin	100 %	100 %	100 %	67,98 %