VESTRE BUKTENVEG 21 AS

0251 OSLO

Finances

Share Ownership

Return on Equity

10,4 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 535 000	1 504 000	1 279 000	1 374 000
Net Income	850 000	564 000	301 000	270 000
Total Assets	10 618 000	10 494 000	10 058 000	10 405 000
Total Equity	8 170 000	8 866 000	9 512 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 535 000	1 504 000	1 279 000	1 374 000
Expenditure	436 000	782 000	724 000	655 000
Operating Profit	1 100 000	721 000	555 000	719 000
Financial Income	2 000	5 000	11 000	4 000
Financial Costs	12 000	2 000	180 000	377 000
Financial Balance	−10 000	3 000	−169 000	−373 000
Earnings Before Tax	1 090 000	724 000	386 000	346 000
Tax	240 000	159 000	85 000	76 000
Net Income	850 000	564 000	301 000	270 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 481 000	8 593 000	8 915 000	9 270 000
Total Current Assets	2 137 000	1 902 000	1 143 000	1 135 000
Total Assets	10 618 000	10 494 000	10 058 000	10 405 000
Total Retained Equity	8 140 000	8 836 000	9 482 000	52 000
Total Equity	8 170 000	8 866 000	9 512 000	82 000
Total Long-Term Debt	1 337 000	828 000	0	9 359 000
Total Current Debt	1 111 000	800 000	546 000	964 000
Total Equity and Debt	10 618 000	10 494 000	10 058 000	10 405 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	1 374 000
Other Income	1 535 000	1 504 000	1 279 000	0
Revenue	1 535 000	1 504 000	1 279 000	1 374 000
Cost of Goods Sold	117 000	122 000	77 000	0
Salary Costs	0	0	0	0
Depreciation	68 000	385 000	385 000	385 000
Impairment	0	0	0	0
Expenditure	436 000	782 000	724 000	655 000
Operating Profit	1 100 000	721 000	555 000	719 000
Financial Income	2 000	5 000	11 000	4 000
Financial Costs	12 000	2 000	180 000	377 000
Financial Balance	−10 000	3 000	−169 000	−373 000
Dividends	850 000	564 000	301 000	0
Net Income	850 000	564 000	301 000	270 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	77 000	54 000	24 000
Real Eastate	8 448 000	8 516 000	8 861 000	9 246 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 448 000	8 516 000	8 861 000	9 246 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 481 000	8 593 000	8 915 000	9 270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 870 000	685 000	952 000	269 000
Total Current Assets	2 137 000	1 902 000	1 143 000	1 135 000
Total Assets	10 618 000	10 494 000	10 058 000	10 405 000
Total Equity	8 170 000	8 866 000	9 512 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 337 000	828 000	0	9 359 000
Creditors	26 000	12 000	5 000	5 000
Unpaid Taxes	52 000	49 000	37 000	46 000
Dividends	850 000	564 000	301 000	0
Other Current Debt	182 000	175 000	203 000	914 000
Total Current Debt	1 111 000	800 000	546 000	964 000
Total Equity and Debt	10 618 000	10 494 000	10 058 000	10 405 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,4 %	6,36 %	3,16 %	329,27 %
Debt-to-Equity Ratio	0,16	0,09	0	114,13
Operating Profit Margin	71,66 %	47,94 %	43,39 %	52,33 %
Current Ratio	1,92	2,38	2,09	1,18
Quick Ratio	1,92	2,38	2,09	1,18
Equity Ratio	0,77	0,84	0,95	0,01
Gross Profit Margin	92,38 %	91,89 %	93,98 %	100 %