VERKET BOLIG AS

0256 OSLO

Finances

Share Ownership

Return on Equity

44,04 %

Current Ratio

1,23

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	292 372 000	1 126 000	18 629 000	628 005 000
Net Income	53 150 000	774 000	3 847 000	63 990 000
Total Assets	575 812 000	269 943 000	145 378 000	201 477 000
Total Equity	120 690 000	110 724 000	109 951 000	106 728 000

Income (NOK)	2022	2021	2020	2019
Revenue	292 372 000	1 126 000	18 629 000	628 005 000
Expenditure	226 335 000	1 406 000	13 023 000	545 945 000
Operating Profit	66 037 000	−280 000	5 606 000	82 061 000
Financial Income	173 000	0	199 000	1 000
Financial Costs	−1 930 000	−1 272 000	872 000	1 000
Financial Balance	2 103 000	1 272 000	−673 000	0
Earnings Before Tax	68 141 000	992 000	4 933 000	82 061 000
Tax	14 991 000	218 000	1 085 000	18 071 000
Net Income	53 150 000	774 000	3 847 000	63 990 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 763 000	73 668 000	73 190 000	64 924 000
Total Current Assets	502 049 000	196 275 000	72 189 000	136 552 000
Total Assets	575 812 000	269 943 000	145 378 000	201 477 000
Total Retained Equity	58 002 000	48 036 000	47 263 000	44 040 000
Total Equity	120 690 000	110 724 000	109 951 000	106 728 000
Total Long-Term Debt	46 461 000	395 000	60 000	0
Total Current Debt	408 662 000	158 824 000	35 367 000	94 749 000
Total Equity and Debt	575 812 000	269 943 000	145 378 000	201 477 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	291 690 000	456 000	18 540 000	628 005 000
Other Income	682 000	670 000	89 000	0
Revenue	292 372 000	1 126 000	18 629 000	628 005 000
Cost of Goods Sold	223 816 000	−12 000	12 054 000	545 821 000
Salary Costs	0	0	0	0
Depreciation	735 000	674 000	457 000	13 000
Impairment	0	0	0	0
Expenditure	226 335 000	1 406 000	13 023 000	545 945 000
Operating Profit	66 037 000	−280 000	5 606 000	82 061 000
Financial Income	173 000	0	199 000	1 000
Financial Costs	−1 930 000	−1 272 000	872 000	1 000
Financial Balance	2 103 000	1 272 000	−673 000	0
Dividends	0	0	0	0
Net Income	53 150 000	774 000	3 847 000	63 990 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	20 000	929 000
Real Eastate	72 419 000	72 143 000	71 463 000	63 995 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 344 000	1 525 000	1 706 000	0
Total Tangible Assets	73 763 000	73 668 000	73 170 000	63 995 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 763 000	73 668 000	73 190 000	64 924 000
Stock	250 232 000	195 302 000	71 400 000	68 029 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	502 049 000	196 275 000	72 189 000	136 552 000
Total Assets	575 812 000	269 943 000	145 378 000	201 477 000
Total Equity	120 690 000	110 724 000	109 951 000	106 728 000
Short-Term Group Debt	250 783 000	97 820 000	29 993 000	0
Total Long-Term Debt	46 461 000	395 000	60 000	0
Creditors	16 624 000	20 093 000	4 380 000	5 575 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	141 255 000	40 911 000	994 000	89 174 000
Total Current Debt	408 662 000	158 824 000	35 367 000	94 749 000
Total Equity and Debt	575 812 000	269 943 000	145 378 000	201 477 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,04 %	0,7 %	3,5 %	59,96 %
Debt-to-Equity Ratio	0,38	0	0	0
Operating Profit Margin	22,59 %	−24,87 %	30,09 %	13,07 %
Current Ratio	1,23	1,24	2,04	1,44
Quick Ratio	3,17	−5,38	−2	5,11
Equity Ratio	0,21	0,41	0,76	0,53
Gross Profit Margin	23,45 %	101,07 %	35,29 %	13,09 %