VEDLAUSFJELL EIENDOM AS

4865 ÅMLI

Finances

Share Ownership

Return on Equity

16,09 %

Current Ratio

5,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	410 000	360 000	360 000
Net Income	168 000	197 000	156 000	154 000
Total Assets	1 117 000	1 966 000	1 789 000	1 661 000
Total Equity	1 044 000	876 000	679 000	522 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	410 000	360 000	360 000
Expenditure	112 000	109 000	109 000	110 000
Operating Profit	249 000	301 000	251 000	250 000
Financial Income	0	0	0	0
Financial Costs	22 000	38 000	41 000	44 000
Financial Balance	−22 000	−38 000	−41 000	−44 000
Earnings Before Tax	227 000	263 000	210 000	206 000
Tax	59 000	66 000	54 000	52 000
Net Income	168 000	197 000	156 000	154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	718 000	795 000	873 000	951 000
Total Current Assets	400 000	1 171 000	916 000	710 000
Total Assets	1 117 000	1 966 000	1 789 000	1 661 000
Total Retained Equity	744 000	588 000	391 000	234 000
Total Equity	1 044 000	876 000	679 000	522 000
Total Long-Term Debt	0	1 014 000	1 049 000	1 083 000
Total Current Debt	73 000	77 000	61 000	56 000
Total Equity and Debt	1 117 000	1 966 000	1 789 000	1 661 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	410 000	360 000	360 000
Revenue	360 000	410 000	360 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	78 000	78 000	78 000	78 000
Impairment	0	0	0	0
Expenditure	112 000	109 000	109 000	110 000
Operating Profit	249 000	301 000	251 000	250 000
Financial Income	0	0	0	0
Financial Costs	22 000	38 000	41 000	44 000
Financial Balance	−22 000	−38 000	−41 000	−44 000
Dividends	0	0	0	0
Net Income	168 000	197 000	156 000	154 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	718 000	795 000	873 000	951 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	718 000	795 000	873 000	951 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	718 000	795 000	873 000	951 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	811 000	556 000	349 000
Total Current Assets	400 000	1 171 000	916 000	710 000
Total Assets	1 117 000	1 966 000	1 789 000	1 661 000
Total Equity	1 044 000	876 000	679 000	522 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 014 000	1 049 000	1 083 000
Creditors	1 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	14 000	11 000	8 000	4 000
Total Current Debt	73 000	77 000	61 000	56 000
Total Equity and Debt	1 117 000	1 966 000	1 789 000	1 661 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,09 %	22,49 %	22,97 %	29,5 %
Debt-to-Equity Ratio	0	1,16	1,54	2,07
Operating Profit Margin	69,17 %	73,41 %	69,72 %	69,44 %
Current Ratio	5,48	15,21	15,02	12,68
Quick Ratio	5,48	15,21	15,02	12,68
Equity Ratio	0,93	0,45	0,38	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %