VS UTVIKLING AS

6510 KRISTIANSUND N

Finances

Return on Equity

9,65 %

Current Ratio

15,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	48 000	32 000
Net Income	259 000	65 000	42 000	16 000
Total Assets	2 840 000	2 889 000	2 384 000	2 316 000
Total Equity	2 683 000	2 424 000	2 359 000	2 316 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	48 000	32 000
Expenditure	46 000	23 000	28 000	40 000
Operating Profit	−46 000	−23 000	20 000	−8 000
Financial Income	310 000	95 000	24 000	24 000
Financial Costs	2 000	1 000	1 000	0
Financial Balance	308 000	94 000	23 000	24 000
Earnings Before Tax	263 000	71 000	42 000	16 000
Tax	3 000	6 000	0	0
Net Income	259 000	65 000	42 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	365 000	365 000	350 000	1 251 000
Total Current Assets	2 475 000	2 524 000	2 034 000	1 065 000
Total Assets	2 840 000	2 889 000	2 384 000	2 316 000
Total Retained Equity	2 653 000	2 394 000	2 329 000	2 286 000
Total Equity	2 683 000	2 424 000	2 359 000	2 316 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	156 000	465 000	25 000	0
Total Equity and Debt	2 840 000	2 889 000	2 384 000	2 316 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	48 000	32 000
Revenue	0	0	48 000	32 000
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	46 000	23 000	28 000	40 000
Operating Profit	−46 000	−23 000	20 000	−8 000
Financial Income	310 000	95 000	24 000	24 000
Financial Costs	2 000	1 000	1 000	0
Financial Balance	308 000	94 000	23 000	24 000
Dividends	0	0	0	0
Net Income	259 000	65 000	42 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	901 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	901 000
Total Fiancial Fixed Assets	365 000	365 000	350 000	350 000
Total Fixed Assets	365 000	365 000	350 000	1 251 000
Stock	0	0	0	0
Total Investments	744 000	1 000 000	1 000 000	400 000
Cash, Bank	76 000	24 000	381 000	13 000
Total Current Assets	2 475 000	2 524 000	2 034 000	1 065 000
Total Assets	2 840 000	2 889 000	2 384 000	2 316 000
Total Equity	2 683 000	2 424 000	2 359 000	2 316 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	153 000	459 000	25 000	0
Total Current Debt	156 000	465 000	25 000	0
Total Equity and Debt	2 840 000	2 889 000	2 384 000	2 316 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,65 %	2,68 %	1,78 %	0,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	41,67 %	−25 %
Current Ratio	15,87	5,43	81,36	-
Quick Ratio	15,87	5,43	81,36	-
Equity Ratio	0,94	0,84	0,99	1
Gross Profit Margin	-	-	100 %	100 %