VEISTAD EIENDOM AS

2680 VÅGÅ

Finances

Share Ownership

Return on Equity

−1 400 %

Current Ratio

1,32

Debt-to-Equity Ratio

22,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	253 000	253 000	216 000	235 000
Net Income	−630 000	34 000	76 000	−13 000
Total Assets	1 532 000	1 054 000	1 084 000	1 027 000
Total Equity	45 000	675 000	641 000	565 000

Income (NOK)	2022	2021	2020	2019
Revenue	253 000	253 000	216 000	235 000
Expenditure	1 012 000	204 000	111 000	240 000
Operating Profit	−759 000	49 000	105 000	−5 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	14 000	7 000	10 000	13 000
Financial Balance	−12 000	−5 000	−8 000	−11 000
Earnings Before Tax	−771 000	44 000	97 000	−16 000
Tax	−141 000	10 000	21 000	−4 000
Net Income	−630 000	34 000	76 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	881 000	901 000	949 000	998 000
Total Current Assets	650 000	154 000	134 000	29 000
Total Assets	1 532 000	1 054 000	1 084 000	1 027 000
Total Retained Equity	−596 000	33 000	−1 000	−77 000
Total Equity	45 000	675 000	641 000	565 000
Total Long-Term Debt	994 000	288 000	349 000	398 000
Total Current Debt	492 000	91 000	94 000	65 000
Total Equity and Debt	1 532 000	1 054 000	1 084 000	1 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	253 000	253 000	216 000	235 000
Revenue	253 000	253 000	216 000	235 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	74 000	0	0
Depreciation	50 000	49 000	49 000	49 000
Impairment	0	0	0	0
Expenditure	1 012 000	204 000	111 000	240 000
Operating Profit	−759 000	49 000	105 000	−5 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	14 000	7 000	10 000	13 000
Financial Balance	−12 000	−5 000	−8 000	−11 000
Dividends	0	0	0	0
Net Income	−630 000	34 000	76 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	881 000	901 000	949 000	998 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	881 000	901 000	949 000	998 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	881 000	901 000	949 000	998 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	650 000	154 000	134 000	29 000
Total Current Assets	650 000	154 000	134 000	29 000
Total Assets	1 532 000	1 054 000	1 084 000	1 027 000
Total Equity	45 000	675 000	641 000	565 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	994 000	288 000	349 000	398 000
Creditors	419 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	73 000	73 000	73 000	65 000
Total Current Debt	492 000	91 000	94 000	65 000
Total Equity and Debt	1 532 000	1 054 000	1 084 000	1 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 400 %	5,04 %	11,86 %	−2,3 %
Debt-to-Equity Ratio	22,09	0,43	0,54	0,7
Operating Profit Margin	−300 %	19,37 %	48,61 %	−2,13 %
Current Ratio	1,32	1,69	1,43	0,45
Quick Ratio	1,32	1,69	1,43	0,45
Equity Ratio	0,03	0,64	0,59	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %