LIVING AS

1540 VESTBY

Finances

Share Ownership

Return on Equity

1,8 %

Current Ratio

5,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	219 000	6 476 000	9 860 000	9 715 000
Net Income	4 236 000	221 000	−459 000	−360 000
Total Assets	285 837 000	325 693 000	274 683 000	247 795 000
Total Equity	235 832 000	275 606 000	272 076 000	247 596 000

Income (NOK)	2022	2021	2020	2019
Revenue	219 000	6 476 000	9 860 000	9 715 000
Expenditure	127 000	8 037 000	12 168 000	12 198 000
Operating Profit	92 000	−1 560 000	−2 308 000	−2 483 000
Financial Income	5 339 000	1 843 000	1 720 000	2 022 000
Financial Costs	0	0	0	0
Financial Balance	5 339 000	1 843 000	1 720 000	2 022 000
Earnings Before Tax	5 431 000	283 000	−588 000	−461 000
Tax	1 195 000	62 000	−129 000	−102 000
Net Income	4 236 000	221 000	−459 000	−360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 212 000	6 096 000	21 498 000	29 167 000
Total Current Assets	282 625 000	319 597 000	253 185 000	218 628 000
Total Assets	285 837 000	325 693 000	274 683 000	247 795 000
Total Retained Equity	0	0	0	0
Total Equity	235 832 000	275 606 000	272 076 000	247 596 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	50 005 000	50 087 000	2 608 000	198 000
Total Equity and Debt	285 837 000	325 693 000	274 683 000	247 795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	219 000	6 476 000	9 860 000	9 715 000
Revenue	219 000	6 476 000	9 860 000	9 715 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	303 000	455 000	479 000
Impairment	0	0	0	33 000
Expenditure	127 000	8 037 000	12 168 000	12 198 000
Operating Profit	92 000	−1 560 000	−2 308 000	−2 483 000
Financial Income	5 339 000	1 843 000	1 720 000	2 022 000
Financial Costs	0	0	0	0
Financial Balance	5 339 000	1 843 000	1 720 000	2 022 000
Dividends	0	0	0	0
Net Income	4 236 000	221 000	−459 000	−360 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 212 000	6 096 000	21 195 000	28 409 000
Real Eastate	0	0	303 000	758 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	303 000	758 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 212 000	6 096 000	21 498 000	29 167 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	282 625 000	319 597 000	253 185 000	218 628 000
Total Assets	285 837 000	325 693 000	274 683 000	247 795 000
Total Equity	235 832 000	275 606 000	272 076 000	247 596 000
Short-Term Group Debt	50 000 000	50 000 000	1 100 000	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	1 000	86 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	87 000	1 507 000	113 000
Total Current Debt	50 005 000	50 087 000	2 608 000	198 000
Total Equity and Debt	285 837 000	325 693 000	274 683 000	247 795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,8 %	0,08 %	−0,17 %	−0,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	42,01 %	−24,09 %	−23,41 %	−25,56 %
Current Ratio	5,65	6,38	97,08	1 104,18
Quick Ratio	5,65	6,38	97,08	1 104,18
Equity Ratio	0,83	0,85	0,99	1
Gross Profit Margin	100 %	100 %	100 %	100 %