VESTBASE EIENDOM AS

6517 KRISTIANSUND N

Finances

Return on Equity

23,26 %

Current Ratio

0,27

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	235 647 000	218 487 000	2 393 000	2 363 000
Net Income	57 942 000	50 598 000	1 619 000	1 842 000
Total Assets	615 030 000	454 721 000	272 210 000	297 796 000
Total Equity	249 082 000	253 895 000	230 597 000	230 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	235 647 000	218 487 000	2 393 000	2 363 000
Expenditure	184 657 000	166 434 000	561 000	694 000
Operating Profit	50 990 000	52 053 000	1 832 000	1 669 000
Financial Income	20 167 000	10 084 000	246 000	693 000
Financial Costs	2 510 000	3 000	2 000	0
Financial Balance	17 657 000	10 081 000	244 000	693 000
Earnings Before Tax	68 647 000	62 134 000	2 076 000	2 362 000
Tax	10 705 000	11 536 000	457 000	520 000
Net Income	57 942 000	50 598 000	1 619 000	1 842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	522 539 000	229 465 000	219 749 000	233 910 000
Total Current Assets	92 491 000	225 256 000	52 461 000	63 886 000
Total Assets	615 030 000	454 721 000	272 210 000	297 796 000
Total Retained Equity	85 226 000	90 039 000	66 741 000	66 616 000
Total Equity	249 082 000	253 895 000	230 597 000	230 472 000
Total Long-Term Debt	29 200 000	35 967 000	0	39 086 000
Total Current Debt	336 748 000	164 859 000	41 613 000	28 238 000
Total Equity and Debt	615 030 000	454 721 000	272 210 000	297 796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	235 647 000	218 487 000	2 393 000	2 363 000
Revenue	235 647 000	218 487 000	2 393 000	2 363 000
Cost of Goods Sold	90 670 000	77 975 000	0	0
Salary Costs	7 648 000	8 944 000	0	0
Depreciation	3 485 000	3 541 000	375 000	446 000
Impairment	0	0	0	0
Expenditure	184 657 000	166 434 000	561 000	694 000
Operating Profit	50 990 000	52 053 000	1 832 000	1 669 000
Financial Income	20 167 000	10 084 000	246 000	693 000
Financial Costs	2 510 000	3 000	2 000	0
Financial Balance	17 657 000	10 081 000	244 000	693 000
Dividends	0	0	0	0
Net Income	57 942 000	50 598 000	1 619 000	1 842 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 029 000	0	1 973 000	2 009 000
Real Eastate	19 146 000	21 183 000	3 890 000	4 265 000
Machinery and Plant Facilities	4 028 000	3 314 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 174 000	24 497 000	3 890 000	4 265 000
Total Fiancial Fixed Assets	493 336 000	204 968 000	213 886 000	227 636 000
Total Fixed Assets	522 539 000	229 465 000	219 749 000	233 910 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	92 491 000	225 256 000	52 461 000	63 886 000
Total Assets	615 030 000	454 721 000	272 210 000	297 796 000
Total Equity	249 082 000	253 895 000	230 597 000	230 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 200 000	35 967 000	0	39 086 000
Creditors	21 325 000	17 143 000	6 000	0
Unpaid Taxes	9 627 000	3 611 000	0	127 000
Dividends	0	0	0	0
Other Current Debt	225 340 000	108 196 000	39 692 000	25 862 000
Total Current Debt	336 748 000	164 859 000	41 613 000	28 238 000
Total Equity and Debt	615 030 000	454 721 000	272 210 000	297 796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,26 %	19,93 %	0,7 %	0,8 %
Debt-to-Equity Ratio	0,12	0,14	0	0,17
Operating Profit Margin	21,64 %	23,82 %	76,56 %	70,63 %
Current Ratio	0,27	1,37	1,26	2,26
Quick Ratio	0,27	1,37	1,26	2,26
Equity Ratio	0,4	0,56	0,85	0,77
Gross Profit Margin	61,52 %	64,31 %	100 %	100 %