VAVIKBAKKEN 16 AS

4632 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−315,52 %

Current Ratio

0,26

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 656 000	0	0	0
Net Income	1 057 000	−518 000	−474 000	−429 000
Total Assets	118 000	18 243 000	12 456 000	12 313 000
Total Equity	−335 000	−1 392 000	−873 000	−399 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 656 000	0	0	0
Expenditure	279 000	61 000	81 000	27 000
Operating Profit	1 377 000	−61 000	−81 000	−27 000
Financial Income	0	0	0	0
Financial Costs	320 000	457 000	393 000	402 000
Financial Balance	−320 000	−457 000	−393 000	−402 000
Earnings Before Tax	1 057 000	−518 000	−474 000	−429 000
Tax	0	0	0	0
Net Income	1 057 000	−518 000	−474 000	−429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	18 155 000	12 344 000	12 246 000
Total Current Assets	118 000	87 000	112 000	67 000
Total Assets	118 000	18 243 000	12 456 000	12 313 000
Total Retained Equity	−365 000	−1 422 000	−903 000	−429 000
Total Equity	−335 000	−1 392 000	−873 000	−399 000
Total Long-Term Debt	0	14 255 000	9 600 000	9 600 000
Total Current Debt	453 000	5 380 000	3 729 000	3 112 000
Total Equity and Debt	118 000	18 243 000	12 456 000	12 313 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 656 000	0	0	0
Revenue	1 656 000	0	0	0
Cost of Goods Sold	150 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	279 000	61 000	81 000	27 000
Operating Profit	1 377 000	−61 000	−81 000	−27 000
Financial Income	0	0	0	0
Financial Costs	320 000	457 000	393 000	402 000
Financial Balance	−320 000	−457 000	−393 000	−402 000
Dividends	0	0	0	0
Net Income	1 057 000	−518 000	−474 000	−429 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	18 155 000	12 344 000	12 246 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	18 155 000	12 344 000	12 246 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	18 155 000	12 344 000	12 246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	100 000	1 000	45 000	67 000
Total Current Assets	118 000	87 000	112 000	67 000
Total Assets	118 000	18 243 000	12 456 000	12 313 000
Total Equity	−335 000	−1 392 000	−873 000	−399 000
Short-Term Group Debt	64 000	1 441 000	1 209 000	31 000
Total Long-Term Debt	0	14 255 000	9 600 000	9 600 000
Creditors	249 000	954 000	20 000	26 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	139 000	2 985 000	2 500 000	3 055 000
Total Current Debt	453 000	5 380 000	3 729 000	3 112 000
Total Equity and Debt	118 000	18 243 000	12 456 000	12 313 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−315,52 %	37,21 %	54,3 %	107,52 %
Debt-to-Equity Ratio	−0	−10,24	−11	−24,06
Operating Profit Margin	83,15 %	-	-	-
Current Ratio	0,26	0,02	0,03	0,02
Quick Ratio	0,26	0,02	0,03	0,02
Equity Ratio	−2,84	−0,08	−0,07	−0,03
Gross Profit Margin	90,94 %	-	-	-