VIRST EIENDOM AS

3510 HØNEFOSS

Finances

Share Ownership

Return on Equity

−416,67 %

Current Ratio

0,03

Debt-to-Equity Ratio

156,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	48 000	48 000	49 000
Net Income	−25 000	−10 000	−15 000	−9 000
Total Assets	1 088 000	1 089 000	1 078 000	1 078 000
Total Equity	6 000	28 000	31 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	48 000	48 000	49 000
Expenditure	52 000	41 000	42 000	35 000
Operating Profit	−3 000	7 000	6 000	13 000
Financial Income	0	0	0	0
Financial Costs	23 000	17 000	21 000	22 000
Financial Balance	−23 000	−17 000	−21 000	−22 000
Earnings Before Tax	−25 000	−10 000	−15 000	−9 000
Tax	0	0	0	0
Net Income	−25 000	−10 000	−15 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 083 000	1 080 000	1 074 000	1 075 000
Total Current Assets	5 000	9 000	4 000	3 000
Total Assets	1 088 000	1 089 000	1 078 000	1 078 000
Total Retained Equity	−59 000	−33 000	−24 000	−9 000
Total Equity	6 000	28 000	31 000	44 000
Total Long-Term Debt	939 000	961 000	984 000	1 005 000
Total Current Debt	143 000	100 000	63 000	29 000
Total Equity and Debt	1 088 000	1 089 000	1 078 000	1 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	50 000	48 000	48 000	49 000
Revenue	50 000	48 000	48 000	49 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 000	41 000	42 000	35 000
Operating Profit	−3 000	7 000	6 000	13 000
Financial Income	0	0	0	0
Financial Costs	23 000	17 000	21 000	22 000
Financial Balance	−23 000	−17 000	−21 000	−22 000
Dividends	0	0	0	0
Net Income	−25 000	−10 000	−15 000	−9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 049 000	1 046 000	1 039 000	1 041 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	34 000	34 000	34 000
Total Tangible Assets	1 083 000	1 080 000	1 074 000	1 075 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 083 000	1 080 000	1 074 000	1 075 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	9 000	4 000	3 000
Total Current Assets	5 000	9 000	4 000	3 000
Total Assets	1 088 000	1 089 000	1 078 000	1 078 000
Total Equity	6 000	28 000	31 000	44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	939 000	961 000	984 000	1 005 000
Creditors	3 000	0	2 000	2 000
Unpaid Taxes	−3 000	−3 000	−3 000	0
Dividends	0	0	0	0
Other Current Debt	140 000	100 000	60 000	23 000
Total Current Debt	143 000	100 000	63 000	29 000
Total Equity and Debt	1 088 000	1 089 000	1 078 000	1 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−416,67 %	−35,71 %	−48,39 %	−20,45 %
Debt-to-Equity Ratio	156,5	34,32	31,74	22,84
Operating Profit Margin	−6 %	14,58 %	12,5 %	26,53 %
Current Ratio	0,03	0,09	0,06	0,1
Quick Ratio	0,03	0,09	0,06	0,1
Equity Ratio	0,01	0,03	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %