PJ VRÅDAL INVEST EIENDOM AS

3853 VRÅDAL

Finances

Share Ownership

Return on Equity

30,07 %

Current Ratio

1,65

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	982 000	3 234 000	1 779 000	1 243 000
Net Income	544 000	2 358 000	1 264 000	818 000
Total Assets	3 792 000	7 589 000	5 635 000	5 376 000
Total Equity	1 809 000	1 371 000	3 145 000	2 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	982 000	3 234 000	1 779 000	1 243 000
Expenditure	283 000	178 000	94 000	72 000
Operating Profit	700 000	3 056 000	1 685 000	1 171 000
Financial Income	2 000	18 000	20 000	15 000
Financial Costs	24 000	29 000	84 000	136 000
Financial Balance	−22 000	−11 000	−64 000	−121 000
Earnings Before Tax	678 000	3 045 000	1 621 000	1 049 000
Tax	134 000	687 000	357 000	231 000
Net Income	544 000	2 358 000	1 264 000	818 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 770 000	2 133 000	3 377 000	3 990 000
Total Current Assets	2 021 000	5 456 000	2 258 000	1 386 000
Total Assets	3 792 000	7 589 000	5 635 000	5 376 000
Total Retained Equity	809 000	371 000	2 145 000	1 002 000
Total Equity	1 809 000	1 371 000	3 145 000	2 002 000
Total Long-Term Debt	761 000	757 000	1 111 000	2 197 000
Total Current Debt	1 222 000	5 461 000	1 379 000	1 177 000
Total Equity and Debt	3 792 000	7 589 000	5 635 000	5 376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	982 000	3 234 000	1 779 000	1 243 000
Revenue	982 000	3 234 000	1 779 000	1 243 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	283 000	178 000	94 000	72 000
Operating Profit	700 000	3 056 000	1 685 000	1 171 000
Financial Income	2 000	18 000	20 000	15 000
Financial Costs	24 000	29 000	84 000	136 000
Financial Balance	−22 000	−11 000	−64 000	−121 000
Dividends	0	4 000 000	0	0
Net Income	544 000	2 358 000	1 264 000	818 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 770 000	2 133 000	3 377 000	3 990 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 770 000	2 133 000	3 377 000	3 990 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 770 000	2 133 000	3 377 000	3 990 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 854 000	5 277 000	971 000	373 000
Total Current Assets	2 021 000	5 456 000	2 258 000	1 386 000
Total Assets	3 792 000	7 589 000	5 635 000	5 376 000
Total Equity	1 809 000	1 371 000	3 145 000	2 002 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	761 000	757 000	1 111 000	2 197 000
Creditors	1 000	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	4 000 000	0	0
Other Current Debt	790 000	4 716 000	836 000	938 000
Total Current Debt	1 222 000	5 461 000	1 379 000	1 177 000
Total Equity and Debt	3 792 000	7 589 000	5 635 000	5 376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,07 %	171,99 %	40,19 %	40,86 %
Debt-to-Equity Ratio	0,42	0,55	0,35	1,1
Operating Profit Margin	71,28 %	94,5 %	94,72 %	94,21 %
Current Ratio	1,65	1	1,64	1,18
Quick Ratio	1,65	1	1,64	1,18
Equity Ratio	0,48	0,18	0,56	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %