VASKEBJØRN EIENDOM AS

3531 KROKKLEIVA

Finances

Share Ownership

Return on Equity

1,31 %

Current Ratio

2,3

Debt-to-Equity Ratio

12,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	854 000	714 000	795 000	684 000
Net Income	4 000	−70 000	20 000	−45 000
Total Assets	4 420 000	4 041 000	4 339 000	4 379 000
Total Equity	306 000	302 000	372 000	352 000

Income (NOK)	2022	2021	2020	2019
Revenue	854 000	714 000	795 000	684 000
Expenditure	694 000	665 000	617 000	578 000
Operating Profit	160 000	49 000	179 000	106 000
Financial Income	0	0	0	0
Financial Costs	167 000	138 000	153 000	164 000
Financial Balance	−167 000	−138 000	−153 000	−164 000
Earnings Before Tax	−7 000	−89 000	25 000	−58 000
Tax	−10 000	−20 000	6 000	−13 000
Net Income	4 000	−70 000	20 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 098 000	3 618 000	3 755 000	4 131 000
Total Current Assets	322 000	423 000	584 000	249 000
Total Assets	4 420 000	4 041 000	4 339 000	4 379 000
Total Retained Equity	−233 000	−237 000	−167 000	−187 000
Total Equity	306 000	302 000	372 000	352 000
Total Long-Term Debt	3 974 000	3 346 000	3 564 000	3 896 000
Total Current Debt	140 000	392 000	403 000	131 000
Total Equity and Debt	4 420 000	4 041 000	4 339 000	4 379 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	854 000	714 000	795 000	684 000
Revenue	854 000	714 000	795 000	684 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	412 000	270 000	390 000	347 000
Impairment	0	0	0	0
Expenditure	694 000	665 000	617 000	578 000
Operating Profit	160 000	49 000	179 000	106 000
Financial Income	0	0	0	0
Financial Costs	167 000	138 000	153 000	164 000
Financial Balance	−167 000	−138 000	−153 000	−164 000
Dividends	0	0	0	0
Net Income	4 000	−70 000	20 000	−45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	97 000	95 000	66 000	53 000
Real Eastate	3 124 000	3 501 000	3 643 000	4 010 000
Machinery and Plant Facilities	106 000	13 000	33 000	53 000
Fixtures	772 000	8 000	12 000	15 000
Total Tangible Assets	4 002 000	3 523 000	3 688 000	4 078 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 098 000	3 618 000	3 755 000	4 131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	87 000	81 000	177 000	0
Total Current Assets	322 000	423 000	584 000	249 000
Total Assets	4 420 000	4 041 000	4 339 000	4 379 000
Total Equity	306 000	302 000	372 000	352 000
Short-Term Group Debt	47 000	28 000	0	0
Total Long-Term Debt	3 974 000	3 346 000	3 564 000	3 896 000
Creditors	49 000	24 000	44 000	48 000
Unpaid Taxes	−86 000	118 000	151 000	68 000
Dividends	0	0	0	0
Other Current Debt	140 000	214 000	189 000	15 000
Total Current Debt	140 000	392 000	403 000	131 000
Total Equity and Debt	4 420 000	4 041 000	4 339 000	4 379 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,31 %	−23,18 %	5,38 %	−12,78 %
Debt-to-Equity Ratio	12,99	11,08	9,58	11,07
Operating Profit Margin	18,74 %	6,86 %	22,52 %	15,5 %
Current Ratio	2,3	1,08	1,45	1,9
Quick Ratio	2,3	1,08	1,45	1,9
Equity Ratio	0,07	0,07	0,09	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %