V.S. EIENDOM AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

29,98 %

Current Ratio

1,85

Debt-to-Equity Ratio

6,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 070 000	21 342 000	5 904 000	1 362 000
Net Income	447 000	2 940 000	416 000	684 000
Total Assets	12 479 000	20 897 000	14 455 000	12 188 000
Total Equity	1 491 000	1 801 000	1 861 000	1 376 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 070 000	21 342 000	5 904 000	1 362 000
Expenditure	1 004 000	17 158 000	4 927 000	425 000
Operating Profit	1 066 000	4 184 000	977 000	937 000
Financial Income	0	0	0	0
Financial Costs	493 000	415 000	444 000	49 000
Financial Balance	−493 000	−415 000	−444 000	−49 000
Earnings Before Tax	573 000	3 769 000	533 000	889 000
Tax	126 000	829 000	117 000	205 000
Net Income	447 000	2 940 000	416 000	684 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 633 000	11 974 000	11 716 000	9 536 000
Total Current Assets	1 846 000	8 923 000	2 738 000	2 652 000
Total Assets	12 479 000	20 897 000	14 455 000	12 188 000
Total Retained Equity	1 472 000	1 782 000	1 842 000	1 357 000
Total Equity	1 491 000	1 801 000	1 861 000	1 376 000
Total Long-Term Debt	9 989 000	10 519 000	10 819 000	10 741 000
Total Current Debt	999 000	8 577 000	1 775 000	71 000
Total Equity and Debt	12 479 000	20 897 000	14 455 000	12 188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	416 000	20 631 000	4 911 000	0
Other Income	1 654 000	711 000	993 000	1 362 000
Revenue	2 070 000	21 342 000	5 904 000	1 362 000
Cost of Goods Sold	0	7 000	5 000	0
Salary Costs	12 000	14 187 000	3 539 000	0
Depreciation	223 000	212 000	152 000	63 000
Impairment	0	0	0	0
Expenditure	1 004 000	17 158 000	4 927 000	425 000
Operating Profit	1 066 000	4 184 000	977 000	937 000
Financial Income	0	0	0	0
Financial Costs	493 000	415 000	444 000	49 000
Financial Balance	−493 000	−415 000	−444 000	−49 000
Dividends	328 000	3 000 000	0	0
Net Income	447 000	2 940 000	416 000	684 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 211 000	4 361 000	4 511 000	2 669 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	147 000	190 000	151 000	13 000
Total Tangible Assets	4 357 000	4 551 000	4 662 000	2 682 000
Total Fiancial Fixed Assets	6 275 000	7 423 000	7 054 000	6 854 000
Total Fixed Assets	10 633 000	11 974 000	11 716 000	9 536 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 120 000	6 103 000	1 039 000	1 917 000
Total Current Assets	1 846 000	8 923 000	2 738 000	2 652 000
Total Assets	12 479 000	20 897 000	14 455 000	12 188 000
Total Equity	1 491 000	1 801 000	1 861 000	1 376 000
Short-Term Group Debt	549 000	0	0	0
Total Long-Term Debt	9 989 000	10 519 000	10 819 000	10 741 000
Creditors	48 000	50 000	110 000	20 000
Unpaid Taxes	26 000	2 808 000	838 000	0
Dividends	328 000	3 000 000	0	0
Other Current Debt	46 000	2 125 000	826 000	51 000
Total Current Debt	999 000	8 577 000	1 775 000	71 000
Total Equity and Debt	12 479 000	20 897 000	14 455 000	12 188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,98 %	163,24 %	22,35 %	49,71 %
Debt-to-Equity Ratio	6,7	5,84	5,81	7,81
Operating Profit Margin	51,5 %	19,6 %	16,55 %	68,8 %
Current Ratio	1,85	1,04	1,54	37,35
Quick Ratio	1,85	1,04	1,54	37,35
Equity Ratio	0,12	0,09	0,13	0,11
Gross Profit Margin	100 %	99,97 %	99,92 %	100 %