VESTRE HURDALSVEG 31 AS

2032 MAURA

Finances

Share Ownership

Return on Equity

19,52 %

Current Ratio

0,05

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 309 000	1 039 000	1 021 000	882 000
Net Income	204 000	545 000	505 000	−105 000
Total Assets	4 885 000	5 102 000	5 055 000	5 100 000
Total Equity	1 045 000	3 338 000	2 793 000	2 288 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 309 000	1 039 000	1 021 000	882 000
Expenditure	1 002 000	294 000	328 000	976 000
Operating Profit	307 000	744 000	693 000	−93 000
Financial Income	0	0	1 000	1 000
Financial Costs	46 000	45 000	46 000	42 000
Financial Balance	−46 000	−45 000	−45 000	−41 000
Earnings Before Tax	261 000	699 000	647 000	−134 000
Tax	57 000	154 000	142 000	−30 000
Net Income	204 000	545 000	505 000	−105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 717 000	4 756 000	4 889 000	5 023 000
Total Current Assets	168 000	347 000	166 000	77 000
Total Assets	4 885 000	5 102 000	5 055 000	5 100 000
Total Retained Equity	60 000	2 353 000	1 808 000	1 303 000
Total Equity	1 045 000	3 338 000	2 793 000	2 288 000
Total Long-Term Debt	667 000	1 140 000	1 694 000	2 552 000
Total Current Debt	3 173 000	624 000	568 000	260 000
Total Equity and Debt	4 885 000	5 102 000	5 055 000	5 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 309 000	1 039 000	1 021 000	882 000
Revenue	1 309 000	1 039 000	1 021 000	882 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	0	0	0
Depreciation	150 000	133 000	133 000	121 000
Impairment	0	0	0	0
Expenditure	1 002 000	294 000	328 000	976 000
Operating Profit	307 000	744 000	693 000	−93 000
Financial Income	0	0	1 000	1 000
Financial Costs	46 000	45 000	46 000	42 000
Financial Balance	−46 000	−45 000	−45 000	−41 000
Dividends	0	0	0	0
Net Income	204 000	545 000	505 000	−105 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 717 000	4 756 000	4 889 000	5 023 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 717 000	4 756 000	4 889 000	5 023 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 717 000	4 756 000	4 889 000	5 023 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	152 000	331 000	151 000	53 000
Total Current Assets	168 000	347 000	166 000	77 000
Total Assets	4 885 000	5 102 000	5 055 000	5 100 000
Total Equity	1 045 000	3 338 000	2 793 000	2 288 000
Short-Term Group Debt	3 060 000	0	0	0
Total Long-Term Debt	667 000	1 140 000	1 694 000	2 552 000
Creditors	3 000	5 000	0	0
Unpaid Taxes	110 000	225 000	222 000	0
Dividends	0	0	0	0
Other Current Debt	0	240 000	240 000	260 000
Total Current Debt	3 173 000	624 000	568 000	260 000
Total Equity and Debt	4 885 000	5 102 000	5 055 000	5 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,52 %	16,33 %	18,08 %	−4,59 %
Debt-to-Equity Ratio	0,64	0,34	0,61	1,12
Operating Profit Margin	23,45 %	71,61 %	67,87 %	−10,54 %
Current Ratio	0,05	0,56	0,29	0,3
Quick Ratio	0,05	0,56	0,29	0,3
Equity Ratio	0,21	0,65	0,55	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %