VS-BOLIG AS

4626 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−1 153,33 %

Current Ratio

0,68

Debt-to-Equity Ratio

433,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 331 000	478 000	525 000	413 000
Net Income	−346 000	−460 000	−153 000	−867 000
Total Assets	14 994 000	12 510 000	8 527 000	5 074 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 331 000	478 000	525 000	413 000
Expenditure	1 313 000	884 000	596 000	1 413 000
Operating Profit	19 000	−406 000	−71 000	−1 001 000
Financial Income	0	0	0	0
Financial Costs	462 000	184 000	125 000	111 000
Financial Balance	−462 000	−184 000	−125 000	−111 000
Earnings Before Tax	−443 000	−590 000	−196 000	−1 111 000
Tax	−97 000	−130 000	−43 000	−245 000
Net Income	−346 000	−460 000	−153 000	−867 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 672 000	11 626 000	7 947 000	3 785 000
Total Current Assets	1 321 000	884 000	580 000	1 289 000
Total Assets	14 994 000	12 510 000	8 527 000	5 074 000
Total Retained Equity	−1 826 000	−1 481 000	−1 020 000	−867 000
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	13 009 000	11 028 000	7 608 000	3 579 000
Total Current Debt	1 955 000	1 452 000	889 000	1 465 000
Total Equity and Debt	14 994 000	12 510 000	8 527 000	5 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 331 000	478 000	525 000	413 000
Revenue	1 331 000	478 000	525 000	413 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 313 000	884 000	596 000	1 413 000
Operating Profit	19 000	−406 000	−71 000	−1 001 000
Financial Income	0	0	0	0
Financial Costs	462 000	184 000	125 000	111 000
Financial Balance	−462 000	−184 000	−125 000	−111 000
Dividends	0	0	0	0
Net Income	−346 000	−460 000	−153 000	−867 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 672 000	11 626 000	7 935 000	3 782 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 672 000	11 626 000	7 935 000	3 782 000
Total Fiancial Fixed Assets	0	0	12 000	3 000
Total Fixed Assets	13 672 000	11 626 000	7 947 000	3 785 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	270 000	280 000	83 000	178 000
Total Current Assets	1 321 000	884 000	580 000	1 289 000
Total Assets	14 994 000	12 510 000	8 527 000	5 074 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 009 000	11 028 000	7 608 000	3 579 000
Creditors	1 163 000	1 313 000	862 000	1 180 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	792 000	140 000	27 000	285 000
Total Current Debt	1 955 000	1 452 000	889 000	1 465 000
Total Equity and Debt	14 994 000	12 510 000	8 527 000	5 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 153,33 %	−1 533,33 %	−510 %	−2 890 %
Debt-to-Equity Ratio	433,63	367,6	253,6	119,3
Operating Profit Margin	1,43 %	−84,94 %	−13,52 %	−242,37 %
Current Ratio	0,68	0,61	0,65	0,88
Quick Ratio	0,68	0,61	0,65	0,88
Equity Ratio	0	0	0	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %