VM HOME EIENDOM AS

7100 RISSA

Finances

Share Ownership

Return on Equity

28,04 %

Current Ratio

0,86

Debt-to-Equity Ratio

−23,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	477 000	526 000	433 000	430 000
Net Income	−53 000	103 000	7 000	−283 000
Total Assets	4 371 000	4 372 000	4 343 000	4 305 000
Total Equity	−189 000	−136 000	−239 000	−246 000

Income (NOK)	2022	2021	2020	2019
Revenue	477 000	526 000	433 000	430 000
Expenditure	272 000	194 000	189 000	556 000
Operating Profit	204 000	331 000	244 000	−126 000
Financial Income	0	0	0	0
Financial Costs	272 000	199 000	235 000	236 000
Financial Balance	−272 000	−199 000	−235 000	−236 000
Earnings Before Tax	−68 000	132 000	9 000	−362 000
Tax	−15 000	29 000	2 000	−80 000
Net Income	−53 000	103 000	7 000	−283 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 288 000	4 273 000	4 302 000	4 304 000
Total Current Assets	83 000	99 000	41 000	1 000
Total Assets	4 371 000	4 372 000	4 343 000	4 305 000
Total Retained Equity	−219 000	−166 000	−269 000	−276 000
Total Equity	−189 000	−136 000	−239 000	−246 000
Total Long-Term Debt	4 463 000	4 463 000	4 582 000	4 377 000
Total Current Debt	97 000	45 000	0	175 000
Total Equity and Debt	4 371 000	4 372 000	4 343 000	4 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 000	0	0	0
Other Income	442 000	526 000	433 000	430 000
Revenue	477 000	526 000	433 000	430 000
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	272 000	194 000	189 000	556 000
Operating Profit	204 000	331 000	244 000	−126 000
Financial Income	0	0	0	0
Financial Costs	272 000	199 000	235 000	236 000
Financial Balance	−272 000	−199 000	−235 000	−236 000
Dividends	0	0	0	0
Net Income	−53 000	103 000	7 000	−283 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	62 000	91 000	93 000
Real Eastate	4 211 000	4 211 000	4 211 000	4 211 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 211 000	4 211 000	4 211 000	4 211 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 288 000	4 273 000	4 302 000	4 304 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	99 000	26 000	1 000
Total Current Assets	83 000	99 000	41 000	1 000
Total Assets	4 371 000	4 372 000	4 343 000	4 305 000
Total Equity	−189 000	−136 000	−239 000	−246 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 463 000	4 463 000	4 582 000	4 377 000
Creditors	37 000	26 000	0	161 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	60 000	19 000	0	13 000
Total Current Debt	97 000	45 000	0	175 000
Total Equity and Debt	4 371 000	4 372 000	4 343 000	4 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,04 %	−75,74 %	−2,93 %	115,04 %
Debt-to-Equity Ratio	−23,61	−32,82	−19,17	−17,79
Operating Profit Margin	42,77 %	62,93 %	56,35 %	−29,3 %
Current Ratio	0,86	2,2	-	0,01
Quick Ratio	0,86	2,2	-	0,01
Equity Ratio	−0,04	−0,03	−0,06	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %