VS BYGG EIENDOM AS

7105 STADSBYGD

Finances

Share Ownership

Return on Equity

10,34 %

Current Ratio

25,93

Debt-to-Equity Ratio

99,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	383 000	371 000	298 000	0
Net Income	6 000	34 000	−12 000	−29 000
Total Assets	5 918 000	4 130 000	4 297 000	3 496 000
Total Equity	58 000	52 000	18 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	383 000	371 000	298 000	0
Expenditure	180 000	208 000	141 000	12 000
Operating Profit	203 000	162 000	156 000	−12 000
Financial Income	0	0	0	0
Financial Costs	195 000	118 000	172 000	28 000
Financial Balance	−195 000	−118 000	−172 000	−28 000
Earnings Before Tax	8 000	44 000	−16 000	−40 000
Tax	2 000	10 000	−4 000	−11 000
Net Income	6 000	34 000	−12 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 819 000	3 900 000	4 031 000	2 860 000
Total Current Assets	2 100 000	230 000	266 000	636 000
Total Assets	5 918 000	4 130 000	4 297 000	3 496 000
Total Retained Equity	28 000	22 000	−12 000	0
Total Equity	58 000	52 000	18 000	30 000
Total Long-Term Debt	5 779 000	3 963 000	4 107 000	3 018 000
Total Current Debt	81 000	115 000	172 000	448 000
Total Equity and Debt	5 918 000	4 130 000	4 297 000	3 496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	383 000	371 000	298 000	0
Revenue	383 000	371 000	298 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	129 000	128 000	97 000	0
Impairment	0	0	0	0
Expenditure	180 000	208 000	141 000	12 000
Operating Profit	203 000	162 000	156 000	−12 000
Financial Income	0	0	0	0
Financial Costs	195 000	118 000	172 000	28 000
Financial Balance	−195 000	−118 000	−172 000	−28 000
Dividends	0	0	0	0
Net Income	6 000	34 000	−12 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	1 000	4 000	0
Real Eastate	3 812 000	3 899 000	4 027 000	2 860 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 812 000	3 899 000	4 027 000	2 860 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 819 000	3 900 000	4 031 000	2 860 000
Stock	1 949 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	135 000	180 000	8 000
Total Current Assets	2 100 000	230 000	266 000	636 000
Total Assets	5 918 000	4 130 000	4 297 000	3 496 000
Total Equity	58 000	52 000	18 000	30 000
Short-Term Group Debt	17 000	0	0	29 000
Total Long-Term Debt	5 779 000	3 963 000	4 107 000	3 018 000
Creditors	1 000	69 000	108 000	19 000
Unpaid Taxes	31 000	28 000	0	0
Dividends	0	0	0	0
Other Current Debt	25 000	11 000	64 000	400 000
Total Current Debt	81 000	115 000	172 000	448 000
Total Equity and Debt	5 918 000	4 130 000	4 297 000	3 496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,34 %	65,38 %	−66,67 %	−96,67 %
Debt-to-Equity Ratio	99,64	76,21	228,17	100,6
Operating Profit Margin	53 %	43,67 %	52,35 %	-
Current Ratio	25,93	2	1,55	1,42
Quick Ratio	−1,12	2	1,55	1,42
Equity Ratio	0,01	0,01	0	0,01
Gross Profit Margin	100 %	100 %	100 %	-