VEIBY EIENDOMSMEGLING AS

0170 OSLO

Finances

Share Ownership

Return on Equity

300,24 %

Current Ratio

0,72

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 865 000	8 574 000	6 801 000	6 072 000
Net Income	−1 258 000	297 000	84 000	2 000
Total Assets	1 102 000	2 237 000	2 104 000	1 440 000
Total Equity	−419 000	839 000	542 000	458 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 865 000	8 574 000	6 801 000	6 072 000
Expenditure	6 141 000	8 212 000	6 689 000	6 055 000
Operating Profit	−1 275 000	362 000	112 000	16 000
Financial Income	43 000	52 000	14 000	29 000
Financial Costs	26 000	33 000	19 000	43 000
Financial Balance	17 000	19 000	−5 000	−14 000
Earnings Before Tax	−1 258 000	381 000	108 000	3 000
Tax	0	84 000	24 000	1 000
Net Income	−1 258 000	297 000	84 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	−1 000
Total Current Assets	1 102 000	2 237 000	2 104 000	1 441 000
Total Assets	1 102 000	2 237 000	2 104 000	1 440 000
Total Retained Equity	−819 000	439 000	142 000	58 000
Total Equity	−419 000	839 000	542 000	458 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 521 000	1 398 000	1 562 000	983 000
Total Equity and Debt	1 102 000	2 237 000	2 104 000	1 440 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 865 000	8 574 000	6 801 000	6 072 000
Other Income	0	0	0	0
Revenue	4 865 000	8 574 000	6 801 000	6 072 000
Cost of Goods Sold	1 243 000	1 916 000	1 489 000	1 253 000
Salary Costs	3 117 000	4 417 000	3 127 000	2 808 000
Depreciation	6 000	0	0	0
Impairment	24 000	0	0	0
Expenditure	6 141 000	8 212 000	6 689 000	6 055 000
Operating Profit	−1 275 000	362 000	112 000	16 000
Financial Income	43 000	52 000	14 000	29 000
Financial Costs	26 000	33 000	19 000	43 000
Financial Balance	17 000	19 000	−5 000	−14 000
Dividends	0	0	0	0
Net Income	−1 258 000	297 000	84 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	−1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	−1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	609 000	1 259 000	383 000	77 000
Total Current Assets	1 102 000	2 237 000	2 104 000	1 441 000
Total Assets	1 102 000	2 237 000	2 104 000	1 440 000
Total Equity	−419 000	839 000	542 000	458 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	904 000	208 000	160 000	163 000
Unpaid Taxes	140 000	304 000	403 000	259 000
Dividends	0	0	0	0
Other Current Debt	477 000	802 000	975 000	532 000
Total Current Debt	1 521 000	1 398 000	1 562 000	983 000
Total Equity and Debt	1 102 000	2 237 000	2 104 000	1 440 000

Financial indicators	2022	2021	2020	2019
Return on Equity	300,24 %	35,4 %	15,5 %	0,44 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−26,21 %	4,22 %	1,65 %	0,26 %
Current Ratio	0,72	1,6	1,35	1,47
Quick Ratio	0,72	1,6	1,35	1,47
Equity Ratio	−0,38	0,38	0,26	0,32
Gross Profit Margin	74,45 %	77,65 %	78,11 %	79,36 %