VU EIENDOM AS

2074 EIDSVOLL VERK

Finances

Return on Equity

521,5 %

Current Ratio

0,02

Debt-to-Equity Ratio

−196,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 102 000	1 202 000	977 000	684 000
Net Income	−558 000	16 000	89 000	31 000
Total Assets	21 707 000	19 159 000	12 930 000	5 547 000
Total Equity	−107 000	451 000	434 000	515 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 102 000	1 202 000	977 000	684 000
Expenditure	923 000	611 000	572 000	425 000
Operating Profit	179 000	591 000	406 000	260 000
Financial Income	0	0	0	−3 000
Financial Costs	894 000	570 000	292 000	217 000
Financial Balance	−894 000	−570 000	−292 000	−220 000
Earnings Before Tax	−715 000	21 000	114 000	39 000
Tax	−157 000	5 000	25 000	9 000
Net Income	−558 000	16 000	89 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 691 000	18 431 000	12 454 000	5 135 000
Total Current Assets	16 000	728 000	477 000	412 000
Total Assets	21 707 000	19 159 000	12 930 000	5 547 000
Total Retained Equity	−591 000	−33 000	−50 000	31 000
Total Equity	−107 000	451 000	434 000	515 000
Total Long-Term Debt	20 984 000	18 706 000	12 493 000	5 030 000
Total Current Debt	830 000	3 000	3 000	3 000
Total Equity and Debt	21 707 000	19 159 000	12 930 000	5 547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 102 000	1 196 000	612 000	580 000
Other Income	0	7 000	365 000	105 000
Revenue	1 102 000	1 202 000	977 000	684 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	20 000	20 000	15 000
Depreciation	226 000	211 000	267 000	227 000
Impairment	0	0	0	0
Expenditure	923 000	611 000	572 000	425 000
Operating Profit	179 000	591 000	406 000	260 000
Financial Income	0	0	0	−3 000
Financial Costs	894 000	570 000	292 000	217 000
Financial Balance	−894 000	−570 000	−292 000	−220 000
Dividends	0	0	0	0
Net Income	−558 000	16 000	89 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	53 000	0	0	95 000
Real Eastate	20 843 000	17 580 000	11 744 000	4 664 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	745 000	801 000	660 000	326 000
Total Tangible Assets	21 588 000	18 381 000	12 404 000	4 990 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	21 691 000	18 431 000	12 454 000	5 135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	628 000	34 000	104 000
Total Current Assets	16 000	728 000	477 000	412 000
Total Assets	21 707 000	19 159 000	12 930 000	5 547 000
Total Equity	−107 000	451 000	434 000	515 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 984 000	18 706 000	12 493 000	5 030 000
Creditors	0	0	0	0
Unpaid Taxes	4 000	3 000	3 000	3 000
Dividends	0	0	0	0
Other Current Debt	826 000	0	0	0
Total Current Debt	830 000	3 000	3 000	3 000
Total Equity and Debt	21 707 000	19 159 000	12 930 000	5 547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	521,5 %	3,55 %	20,51 %	6,02 %
Debt-to-Equity Ratio	−196,11	41,48	28,79	9,77
Operating Profit Margin	16,24 %	49,17 %	41,56 %	38,01 %
Current Ratio	0,02	242,67	159	137,33
Quick Ratio	0,02	242,67	159	137,33
Equity Ratio	−0	0,02	0,03	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %