VESTBYEN INVEST AS

8004 BODØ

Finances

Share Ownership

Return on Equity

100 %

Current Ratio

33,16

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 562 000	285 000	299 000	313 000
Net Income	1 207 000	−7 000	5 000	−8 000
Total Assets	1 426 000	4 092 000	4 195 000	4 327 000
Total Equity	1 207 000	−1 000	6 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 562 000	285 000	299 000	313 000
Expenditure	87 000	153 000	154 000	158 000
Operating Profit	1 476 000	132 000	145 000	155 000
Financial Income	0	0	0	0
Financial Costs	55 000	115 000	140 000	163 000
Financial Balance	−55 000	−115 000	−140 000	−163 000
Earnings Before Tax	1 421 000	17 000	5 000	−8 000
Tax	214 000	24 000	1 000	0
Net Income	1 207 000	−7 000	5 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 050 000	4 140 000	4 230 000
Total Current Assets	1 426 000	42 000	55 000	97 000
Total Assets	1 426 000	4 092 000	4 195 000	4 327 000
Total Retained Equity	955 000	−253 000	−246 000	−251 000
Total Equity	1 207 000	−1 000	6 000	1 000
Total Long-Term Debt	176 000	4 043 000	4 178 000	4 314 000
Total Current Debt	43 000	49 000	11 000	12 000
Total Equity and Debt	1 426 000	4 092 000	4 195 000	4 327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	3 000	24 000	35 000
Other Income	1 562 000	282 000	276 000	278 000
Revenue	1 562 000	285 000	299 000	313 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	38 000	90 000	90 000	90 000
Impairment	0	0	0	0
Expenditure	87 000	153 000	154 000	158 000
Operating Profit	1 476 000	132 000	145 000	155 000
Financial Income	0	0	0	0
Financial Costs	55 000	115 000	140 000	163 000
Financial Balance	−55 000	−115 000	−140 000	−163 000
Dividends	0	0	0	0
Net Income	1 207 000	−7 000	5 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	4 050 000	4 140 000	4 230 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	4 050 000	4 140 000	4 230 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	4 050 000	4 140 000	4 230 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 426 000	37 000	52 000	90 000
Total Current Assets	1 426 000	42 000	55 000	97 000
Total Assets	1 426 000	4 092 000	4 195 000	4 327 000
Total Equity	1 207 000	−1 000	6 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	176 000	4 043 000	4 178 000	4 314 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	25 000	10 000	11 000
Total Current Debt	43 000	49 000	11 000	12 000
Total Equity and Debt	1 426 000	4 092 000	4 195 000	4 327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100 %	700 %	83,33 %	−800 %
Debt-to-Equity Ratio	0,15	−4 043	696,33	4 314
Operating Profit Margin	94,49 %	46,32 %	48,49 %	49,52 %
Current Ratio	33,16	0,86	5	8,08
Quick Ratio	33,16	0,86	5	8,08
Equity Ratio	0,85	−0	0	0
Gross Profit Margin	100 %	100 %	100 %	100 %