V7 EIENDOM AS

0252 OSLO

Finances

Return on Equity

120,02 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 727 000	0	388 000	1 190 000
Net Income	47 570 000	−497 000	−8 110 000	−409 000
Total Assets	65 785 000	137 469 000	68 410 000	38 195 000
Total Equity	39 634 000	−3 936 000	−3 439 000	9 171 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 727 000	0	388 000	1 190 000
Expenditure	134 863 000	548 000	1 460 000	477 000
Operating Profit	60 863 000	−548 000	−1 071 000	713 000
Financial Income	374 000	1 000	6 000	1 000
Financial Costs	61 000	89 000	910 000	1 122 000
Financial Balance	313 000	−88 000	−904 000	−1 121 000
Earnings Before Tax	61 177 000	−636 000	−1 976 000	−409 000
Tax	13 607 000	−140 000	6 135 000	0
Net Income	47 570 000	−497 000	−8 110 000	−409 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 646 000	3 667 000	4 667 000	32 005 000
Total Current Assets	60 139 000	133 803 000	63 743 000	6 190 000
Total Assets	65 785 000	137 469 000	68 410 000	38 195 000
Total Retained Equity	38 344 000	−5 226 000	−4 729 000	−1 030 000
Total Equity	39 634 000	−3 936 000	−3 439 000	9 171 000
Total Long-Term Debt	0	114 153 000	45 098 000	26 128 000
Total Current Debt	26 151 000	27 252 000	26 751 000	2 896 000
Total Equity and Debt	65 785 000	137 469 000	68 410 000	38 195 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	195 600 000	0	0	0
Other Income	127 000	0	388 000	1 190 000
Revenue	195 727 000	0	388 000	1 190 000
Cost of Goods Sold	134 168 000	0	8 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	82 000
Impairment	0	0	0	0
Expenditure	134 863 000	548 000	1 460 000	477 000
Operating Profit	60 863 000	−548 000	−1 071 000	713 000
Financial Income	374 000	1 000	6 000	1 000
Financial Costs	61 000	89 000	910 000	1 122 000
Financial Balance	313 000	−88 000	−904 000	−1 121 000
Dividends	4 000 000	0	0	0
Net Income	47 570 000	−497 000	−8 110 000	−409 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 179 000	0	0	32 005 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 179 000	0	0	32 005 000
Total Fiancial Fixed Assets	2 467 000	3 667 000	4 667 000	0
Total Fixed Assets	5 646 000	3 667 000	4 667 000	32 005 000
Stock	22 115 000	132 281 000	60 450 000	4 335 000
Total Investments	0	0	0	0
Cash, Bank	33 318 000	1 521 000	3 265 000	1 599 000
Total Current Assets	60 139 000	133 803 000	63 743 000	6 190 000
Total Assets	65 785 000	137 469 000	68 410 000	38 195 000
Total Equity	39 634 000	−3 936 000	−3 439 000	9 171 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	114 153 000	45 098 000	26 128 000
Creditors	2 549 000	8 041 000	9 875 000	274 000
Unpaid Taxes	0	0	0	6 000
Dividends	4 000 000	0	0	0
Other Current Debt	0	19 211 000	16 876 000	2 615 000
Total Current Debt	26 151 000	27 252 000	26 751 000	2 896 000
Total Equity and Debt	65 785 000	137 469 000	68 410 000	38 195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,02 %	12,63 %	235,82 %	−4,46 %
Debt-to-Equity Ratio	0	−29	−13,11	2,85
Operating Profit Margin	31,1 %	-	−276,03 %	59,92 %
Current Ratio	2,3	4,91	2,38	2,14
Quick Ratio	14,9	−1,27	−1,89	−4,3
Equity Ratio	0,6	−0,03	−0,05	0,24
Gross Profit Margin	31,45 %	-	97,94 %	100 %