VÅR BOLIG AS

2067 JESSHEIM

Finances

Share Ownership

Return on Equity

36,86 %

Current Ratio

33,64

Debt-to-Equity Ratio

−1,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	16 900 000	8 810 000	0
Net Income	−369 000	−547 000	−108 000	−1 000
Total Assets	370 000	5 481 000	16 575 000	23 983 000
Total Equity	−1 001 000	−632 000	−84 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	16 900 000	8 810 000	0
Expenditure	435 000	17 356 000	8 408 000	−418 000
Operating Profit	−435 000	−456 000	403 000	418 000
Financial Income	66 000	1 000	0	−419 000
Financial Costs	0	92 000	510 000	0
Financial Balance	66 000	−91 000	−510 000	−419 000
Earnings Before Tax	−369 000	−547 000	−108 000	−1 000
Tax	0	0	0	0
Net Income	−369 000	−547 000	−108 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	370 000	5 481 000	16 575 000	23 983 000
Total Assets	370 000	5 481 000	16 575 000	23 983 000
Total Retained Equity	−1 025 000	−656 000	−109 000	−1 000
Total Equity	−1 001 000	−632 000	−84 000	23 000
Total Long-Term Debt	1 360 000	5 860 000	16 653 000	23 789 000
Total Current Debt	11 000	253 000	5 000	170 000
Total Equity and Debt	370 000	5 481 000	16 575 000	23 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	16 900 000	8 810 000	0
Other Income	0	0	0	0
Revenue	0	16 900 000	8 810 000	0
Cost of Goods Sold	0	17 242 000	8 405 000	−419 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	435 000	17 356 000	8 408 000	−418 000
Operating Profit	−435 000	−456 000	403 000	418 000
Financial Income	66 000	1 000	0	−419 000
Financial Costs	0	92 000	510 000	0
Financial Balance	66 000	−91 000	−510 000	−419 000
Dividends	0	0	0	0
Net Income	−369 000	−547 000	−108 000	−1 000

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	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	0
Stock	0	0	16 474 000	23 712 000
Total Investments	0	0	0	0
Cash, Bank	370 000	5 481 000	32 000	271 000
Total Current Assets	370 000	5 481 000	16 575 000	23 983 000
Total Assets	370 000	5 481 000	16 575 000	23 983 000
Total Equity	−1 001 000	−632 000	−84 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 360 000	5 860 000	16 653 000	23 789 000
Creditors	11 000	3 000	5 000	170 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	250 000	0	0
Total Current Debt	11 000	253 000	5 000	170 000
Total Equity and Debt	370 000	5 481 000	16 575 000	23 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,86 %	86,55 %	128,57 %	−4,35 %
Debt-to-Equity Ratio	−1,36	−9,27	−198,25	1 034,3
Operating Profit Margin	-	−2,7 %	4,57 %	-
Current Ratio	33,64	21,66	3 315	141,08
Quick Ratio	33,64	21,66	−1,01	−1,02
Equity Ratio	−2,71	−0,12	−0,01	0
Gross Profit Margin	-	−2,02 %	4,6 %	-