V BYGGER OG INVESTERER AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

69,7 %

Current Ratio

N/A

Debt-to-Equity Ratio

−6,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 000	97 000	0	0
Net Income	−115 000	0	−12 000	0
Total Assets	944 000	187 000	0	4 000
Total Equity	−165 000	−50 000	−50 000	−38 000

Income (NOK)	2022	2021	2020
Revenue	13 000	97 000	0
Expenditure	127 000	97 000	12 000
Operating Profit	−115 000	0	−12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−115 000	0	−12 000
Tax	0	0	0
Net Income	−115 000	0	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	914 000	0	0	0
Total Current Assets	30 000	187 000	0	4 000
Total Assets	944 000	187 000	0	4 000
Total Retained Equity	−189 000	−74 000	−74 000	−62 000
Total Equity	−165 000	−50 000	−50 000	−38 000
Total Long-Term Debt	1 109 000	144 000	0	0
Total Current Debt	0	92 000	50 000	42 000
Total Equity and Debt	944 000	187 000	0	4 000

Cash flow (NOK)	2022	2021	2020
Sales Income	13 000	97 000	0
Other Income	0	0	0
Revenue	13 000	97 000	0
Cost of Goods Sold	0	20 000	0
Salary Costs	89 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	127 000	97 000	12 000
Operating Profit	−115 000	0	−12 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−115 000	0	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	913 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	913 000	0	0	0
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	914 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	0	4 000
Total Current Assets	30 000	187 000	0	4 000
Total Assets	944 000	187 000	0	4 000
Total Equity	−165 000	−50 000	−50 000	−38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 109 000	144 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	92 000	50 000	42 000
Total Current Debt	0	92 000	50 000	42 000
Total Equity and Debt	944 000	187 000	0	4 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,7 %	−0 %	24 %	−0 %
Debt-to-Equity Ratio	−6,72	−2,88	−0	−0
Operating Profit Margin	−884,62 %	0 %	-	-
Current Ratio	-	2,03	0	0,1
Quick Ratio	-	2,03	0	0,1
Equity Ratio	−0,17	−0,27	-	−9,5
Gross Profit Margin	100 %	79,38 %	-	-