VEST AUTO EIENDOM AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

23,61 %

Current Ratio

2,99

Debt-to-Equity Ratio

−10,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 306 000	1 106 000	1 603 000	1 560 000
Net Income	−254 000	32 000	22 000	−3 790 000
Total Assets	10 479 000	10 543 000	11 004 000	14 305 000
Total Equity	−1 076 000	−822 000	−854 000	−876 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 306 000	1 106 000	1 603 000	1 560 000
Expenditure	1 074 000	613 000	1 041 000	4 716 000
Operating Profit	231 000	493 000	563 000	−3 156 000
Financial Income	3 000	0	0	0
Financial Costs	561 000	452 000	517 000	566 000
Financial Balance	−558 000	−452 000	−517 000	−566 000
Earnings Before Tax	−326 000	41 000	46 000	−3 722 000
Tax	−72 000	9 000	25 000	68 000
Net Income	−254 000	32 000	22 000	−3 790 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 165 000	10 543 000	10 942 000	14 272 000
Total Current Assets	314 000	0	62 000	33 000
Total Assets	10 479 000	10 543 000	11 004 000	14 305 000
Total Retained Equity	−3 990 000	−3 736 000	−3 768 000	−3 790 000
Total Equity	−1 076 000	−822 000	−854 000	−876 000
Total Long-Term Debt	11 450 000	11 154 000	11 599 000	12 404 000
Total Current Debt	105 000	211 000	260 000	2 777 000
Total Equity and Debt	10 479 000	10 543 000	11 004 000	14 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 306 000	1 106 000	1 603 000	1 560 000
Revenue	1 306 000	1 106 000	1 603 000	1 560 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	0	0	91 000
Depreciation	477 000	477 000	474 000	472 000
Impairment	0	0	0	0
Expenditure	1 074 000	613 000	1 041 000	4 716 000
Operating Profit	231 000	493 000	563 000	−3 156 000
Financial Income	3 000	0	0	0
Financial Costs	561 000	452 000	517 000	566 000
Financial Balance	−558 000	−452 000	−517 000	−566 000
Dividends	0	0	0	0
Net Income	−254 000	32 000	22 000	−3 790 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	579 000	508 000	460 000	357 000
Real Eastate	7 548 000	8 025 000	8 502 000	11 956 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 548 000	8 025 000	8 502 000	11 956 000
Total Fiancial Fixed Assets	2 038 000	2 010 000	1 980 000	1 960 000
Total Fixed Assets	10 165 000	10 543 000	10 942 000	14 272 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	314 000	0	62 000	33 000
Total Current Assets	314 000	0	62 000	33 000
Total Assets	10 479 000	10 543 000	11 004 000	14 305 000
Total Equity	−1 076 000	−822 000	−854 000	−876 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 450 000	11 154 000	11 599 000	12 404 000
Creditors	−3 000	18 000	0	0
Unpaid Taxes	54 000	46 000	40 000	64 000
Dividends	0	0	0	0
Other Current Debt	54 000	91 000	91 000	2 591 000
Total Current Debt	105 000	211 000	260 000	2 777 000
Total Equity and Debt	10 479 000	10 543 000	11 004 000	14 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,61 %	−3,89 %	−2,58 %	432,65 %
Debt-to-Equity Ratio	−10,64	−13,57	−13,58	−14,16
Operating Profit Margin	17,69 %	44,58 %	35,12 %	−202,31 %
Current Ratio	2,99	0	0,24	0,01
Quick Ratio	2,99	0	0,24	0,01
Equity Ratio	−0,1	−0,08	−0,08	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %