VE MULTISERVICE AS

5454 SÆBØVIK

Finances

Share Ownership

Return on Equity

−25,45 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	5 000
Net Income	−14 000	−8 000	−13 000	−37 000
Total Assets	57 000	70 000	81 000	94 000
Total Equity	55 000	69 000	77 000	90 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	5 000
Expenditure	14 000	14 000	14 000	43 000
Operating Profit	−14 000	−14 000	−13 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−14 000	−13 000	−13 000	−37 000
Tax	0	−5 000	0	0
Net Income	−14 000	−8 000	−13 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	18 000	28 000	38 000
Total Current Assets	48 000	52 000	53 000	57 000
Total Assets	57 000	70 000	81 000	94 000
Total Retained Equity	25 000	44 000	52 000	65 000
Total Equity	55 000	69 000	77 000	90 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	1 000	5 000	5 000
Total Equity and Debt	57 000	70 000	81 000	94 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	5 000
Other Income	0	0	0	0
Revenue	0	0	0	5 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	10 000	10 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	14 000	14 000	14 000	43 000
Operating Profit	−14 000	−14 000	−13 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−14 000	−8 000	−13 000	−37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	6 000	12 000	18 000	24 000
Fixtures	3 000	7 000	10 000	13 000
Total Tangible Assets	9 000	18 000	28 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	18 000	28 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	52 000	53 000	57 000
Total Current Assets	48 000	52 000	53 000	57 000
Total Assets	57 000	70 000	81 000	94 000
Total Equity	55 000	69 000	77 000	90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	1 000	5 000	5 000
Total Equity and Debt	57 000	70 000	81 000	94 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,45 %	−11,59 %	−16,88 %	−41,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	−740 %
Current Ratio	48	52	10,6	11,4
Quick Ratio	48	52	10,6	11,4
Equity Ratio	0,96	0,99	0,95	0,96
Gross Profit Margin	-	-	-	100 %