VÅGEN BOLIG AS

4085 HUNDVÅG

Finances

Return on Equity

3,43 %

Current Ratio

9,01

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	429 000	121 000	0	0
Net Income	232 000	386 000	38 000	8 000
Total Assets	8 518 000	12 367 000	7 397 000	7 353 000
Total Equity	6 759 000	6 527 000	6 141 000	6 103 000

Income (NOK)	2022	2021	2020	2019
Revenue	429 000	121 000	0	0
Expenditure	96 000	81 000	12 000	20 000
Operating Profit	333 000	39 000	−12 000	−20 000
Financial Income	0	531 000	50 000	38 000
Financial Costs	36 000	96 000	0	9 000
Financial Balance	−36 000	435 000	50 000	29 000
Earnings Before Tax	297 000	474 000	38 000	8 000
Tax	66 000	88 000	0	0
Net Income	232 000	386 000	38 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 780 000	11 036 000	6 052 000	6 052 000
Total Current Assets	739 000	1 331 000	1 345 000	1 301 000
Total Assets	8 518 000	12 367 000	7 397 000	7 353 000
Total Retained Equity	6 724 000	6 492 000	6 106 000	6 068 000
Total Equity	6 759 000	6 527 000	6 141 000	6 103 000
Total Long-Term Debt	1 678 000	5 740 000	1 258 000	1 250 000
Total Current Debt	82 000	100 000	−1 000	1 000
Total Equity and Debt	8 518 000	12 367 000	7 397 000	7 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	429 000	121 000	0	0
Revenue	429 000	121 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	96 000	81 000	12 000	20 000
Operating Profit	333 000	39 000	−12 000	−20 000
Financial Income	0	531 000	50 000	38 000
Financial Costs	36 000	96 000	0	9 000
Financial Balance	−36 000	435 000	50 000	29 000
Dividends	0	0	0	0
Net Income	232 000	386 000	38 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	5 194 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	5 194 000	0	0
Total Fiancial Fixed Assets	7 780 000	5 842 000	6 052 000	6 052 000
Total Fixed Assets	7 780 000	11 036 000	6 052 000	6 052 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	577 000	920 000	704 000	10 000
Total Current Assets	739 000	1 331 000	1 345 000	1 301 000
Total Assets	8 518 000	12 367 000	7 397 000	7 353 000
Total Equity	6 759 000	6 527 000	6 141 000	6 103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 678 000	5 740 000	1 258 000	1 250 000
Creditors	1 000	1 000	−1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	15 000	11 000	0	0
Total Current Debt	82 000	100 000	−1 000	1 000
Total Equity and Debt	8 518 000	12 367 000	7 397 000	7 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,43 %	5,91 %	0,62 %	0,13 %
Debt-to-Equity Ratio	0,25	0,88	0,2	0,2
Operating Profit Margin	77,62 %	32,23 %	-	-
Current Ratio	9,01	13,31	−1 345	1 301
Quick Ratio	9,01	13,31	−1 345	1 301
Equity Ratio	0,79	0,53	0,83	0,83
Gross Profit Margin	100 %	100 %	-	-