VESTRE SPESIALISTPRAKSIS EIENDOM AS

4611 KRISTIANSAND S

Finances

Return on Equity

−27,78 %

Current Ratio

0,09

Debt-to-Equity Ratio

9,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	586 000	523 000	507 000	1 057 000
Net Income	−110 000	−106 000	−118 000	255 000
Total Assets	5 011 000	5 221 000	4 394 000	4 941 000
Total Equity	396 000	506 000	612 000	730 000

Income (NOK)	2022	2021	2020	2019
Revenue	586 000	523 000	507 000	1 057 000
Expenditure	584 000	548 000	583 000	604 000
Operating Profit	2 000	−25 000	−76 000	453 000
Financial Income	0	0	87 000	0
Financial Costs	112 000	81 000	129 000	127 000
Financial Balance	−112 000	−81 000	−42 000	−127 000
Earnings Before Tax	−110 000	−106 000	−118 000	327 000
Tax	0	0	0	72 000
Net Income	−110 000	−106 000	−118 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 917 000	5 152 000	4 351 000	4 660 000
Total Current Assets	94 000	69 000	43 000	281 000
Total Assets	5 011 000	5 221 000	4 394 000	4 941 000
Total Retained Equity	296 000	406 000	512 000	630 000
Total Equity	396 000	506 000	612 000	730 000
Total Long-Term Debt	3 605 000	3 063 000	3 106 000	3 325 000
Total Current Debt	1 009 000	1 653 000	676 000	887 000
Total Equity and Debt	5 011 000	5 221 000	4 394 000	4 941 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	586 000	523 000	507 000	1 057 000
Revenue	586 000	523 000	507 000	1 057 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	235 000	235 000	195 000	215 000
Impairment	0	0	0	0
Expenditure	584 000	548 000	583 000	604 000
Operating Profit	2 000	−25 000	−76 000	453 000
Financial Income	0	0	87 000	0
Financial Costs	112 000	81 000	129 000	127 000
Financial Balance	−112 000	−81 000	−42 000	−127 000
Dividends	0	0	0	0
Net Income	−110 000	−106 000	−118 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	25 000	25 000	25 000
Real Eastate	3 142 000	3 377 000	3 576 000	3 549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 142 000	3 377 000	3 576 000	3 549 000
Total Fiancial Fixed Assets	1 750 000	1 750 000	750 000	1 087 000
Total Fixed Assets	4 917 000	5 152 000	4 351 000	4 660 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	28 000	6 000	131 000
Total Current Assets	94 000	69 000	43 000	281 000
Total Assets	5 011 000	5 221 000	4 394 000	4 941 000
Total Equity	396 000	506 000	612 000	730 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 605 000	3 063 000	3 106 000	3 325 000
Creditors	3 000	3 000	16 000	53 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 007 000	1 150 000	159 000	434 000
Total Current Debt	1 009 000	1 653 000	676 000	887 000
Total Equity and Debt	5 011 000	5 221 000	4 394 000	4 941 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,78 %	−20,95 %	−19,28 %	34,93 %
Debt-to-Equity Ratio	9,1	6,05	5,08	4,55
Operating Profit Margin	0,34 %	−4,78 %	−14,99 %	42,86 %
Current Ratio	0,09	0,04	0,06	0,32
Quick Ratio	0,09	0,04	0,06	0,32
Equity Ratio	0,08	0,1	0,14	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %