VESTBYGD EIENDOM AS

5919 FREKHAUG

Finances

Share Ownership

Return on Equity

40,35 %

Current Ratio

−5,15

Debt-to-Equity Ratio

1,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	492 000	96 000	196 000	198 000
Net Income	299 000	−115 000	66 000	12 000
Total Assets	2 164 000	2 098 000	2 111 000	2 100 000
Total Equity	741 000	442 000	558 000	491 000

Income (NOK)	2022	2021	2020	2019
Revenue	492 000	96 000	196 000	198 000
Expenditure	121 000	145 000	52 000	99 000
Operating Profit	371 000	−49 000	144 000	99 000
Financial Income	0	0	0	0
Financial Costs	73 000	67 000	78 000	86 000
Financial Balance	−73 000	−67 000	−78 000	−86 000
Earnings Before Tax	299 000	−115 000	66 000	12 000
Tax	0	0	0	0
Net Income	299 000	−115 000	66 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 097 000	2 097 000	2 097 000	2 097 000
Total Current Assets	67 000	1 000	14 000	3 000
Total Assets	2 164 000	2 098 000	2 111 000	2 100 000
Total Retained Equity	−309 000	−608 000	−492 000	−559 000
Total Equity	741 000	442 000	558 000	491 000
Total Long-Term Debt	1 437 000	1 506 000	1 553 000	1 609 000
Total Current Debt	−13 000	150 000	0	0
Total Equity and Debt	2 164 000	2 098 000	2 111 000	2 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	492 000	96 000	196 000	198 000
Revenue	492 000	96 000	196 000	198 000
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	121 000	145 000	52 000	99 000
Operating Profit	371 000	−49 000	144 000	99 000
Financial Income	0	0	0	0
Financial Costs	73 000	67 000	78 000	86 000
Financial Balance	−73 000	−67 000	−78 000	−86 000
Dividends	0	0	0	0
Net Income	299 000	−115 000	66 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 097 000	2 097 000	2 097 000	2 097 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 097 000	2 097 000	2 097 000	2 097 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 097 000	2 097 000	2 097 000	2 097 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	1 000	14 000	3 000
Total Current Assets	67 000	1 000	14 000	3 000
Total Assets	2 164 000	2 098 000	2 111 000	2 100 000
Total Equity	741 000	442 000	558 000	491 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 437 000	1 506 000	1 553 000	1 609 000
Creditors	−13 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	150 000	0	0
Total Current Debt	−13 000	150 000	0	0
Total Equity and Debt	2 164 000	2 098 000	2 111 000	2 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,35 %	−26,02 %	11,83 %	2,44 %
Debt-to-Equity Ratio	1,94	3,41	2,78	3,28
Operating Profit Margin	75,41 %	−51,04 %	73,47 %	50 %
Current Ratio	−5,15	0,01	-	-
Quick Ratio	−5,15	0,01	-	-
Equity Ratio	0,34	0,21	0,26	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %