VEST SKIPSINNREDNING AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

−22,22 %

Current Ratio

5,57

Debt-to-Equity Ratio

19,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 000	1 720 000	238 000	240 000
Net Income	−6 000	703 000	−49 000	−73 000
Total Assets	659 000	1 255 000	2 809 000	2 746 000
Total Equity	27 000	32 000	−146 000	−96 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 000	1 720 000	238 000	240 000
Expenditure	45 000	369 000	159 000	180 000
Operating Profit	−11 000	1 351 000	80 000	60 000
Financial Income	2 000	4 000	4 000	0
Financial Costs	−2 000	65 000	133 000	134 000
Financial Balance	4 000	−61 000	−129 000	−134 000
Earnings Before Tax	−7 000	1 290 000	−49 000	−73 000
Tax	−2 000	587 000	0	0
Net Income	−6 000	703 000	−49 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	60 000	2 627 000	2 745 000
Total Current Assets	613 000	1 195 000	182 000	0
Total Assets	659 000	1 255 000	2 809 000	2 746 000
Total Retained Equity	−3 000	2 000	−176 000	−126 000
Total Equity	27 000	32 000	−146 000	−96 000
Total Long-Term Debt	521 000	649 000	2 728 000	2 770 000
Total Current Debt	110 000	574 000	227 000	72 000
Total Equity and Debt	659 000	1 255 000	2 809 000	2 746 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	35 000	1 720 000	238 000	240 000
Revenue	35 000	1 720 000	238 000	240 000
Cost of Goods Sold	0	18 000	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	19 000	119 000	119 000
Impairment	0	0	0	0
Expenditure	45 000	369 000	159 000	180 000
Operating Profit	−11 000	1 351 000	80 000	60 000
Financial Income	2 000	4 000	4 000	0
Financial Costs	−2 000	65 000	133 000	134 000
Financial Balance	4 000	−61 000	−129 000	−134 000
Dividends	0	525 000	0	0
Net Income	−6 000	703 000	−49 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 547 000	2 641 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	60 000	79 000	104 000
Total Tangible Assets	46 000	60 000	2 627 000	2 745 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	60 000	2 627 000	2 745 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	113 000	0	0
Total Current Assets	613 000	1 195 000	182 000	0
Total Assets	659 000	1 255 000	2 809 000	2 746 000
Total Equity	27 000	32 000	−146 000	−96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	521 000	649 000	2 728 000	2 770 000
Creditors	0	4 000	209 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	525 000	0	0
Other Current Debt	0	18 000	18 000	69 000
Total Current Debt	110 000	574 000	227 000	72 000
Total Equity and Debt	659 000	1 255 000	2 809 000	2 746 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,22 %	2 196,88 %	33,56 %	76,04 %
Debt-to-Equity Ratio	19,3	20,28	−18,68	−28,85
Operating Profit Margin	−31,43 %	78,55 %	33,61 %	25 %
Current Ratio	5,57	2,08	0,8	0
Quick Ratio	5,57	2,08	0,8	0
Equity Ratio	0,04	0,03	−0,05	−0,03
Gross Profit Margin	100 %	98,95 %	100 %	100 %