VESTFOLD X EIENDOM AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

−19,14 %

Current Ratio

4,4

Debt-to-Equity Ratio

−11,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 498 000	1 638 000	135 000	0
Net Income	197 000	−944 000	−303 000	0
Total Assets	10 718 000	11 012 000	4 306 000	24 000
Total Equity	−1 029 000	−1 226 000	−282 000	21 000

Income (NOK)	2022	2021	2020
Revenue	1 498 000	1 638 000	135 000
Expenditure	850 000	2 294 000	399 000
Operating Profit	647 000	−656 000	−264 000
Financial Income	0	0	3 000
Financial Costs	450 000	288 000	43 000
Financial Balance	−450 000	−288 000	−40 000
Earnings Before Tax	197 000	−944 000	−303 000
Tax	0	0	0
Net Income	197 000	−944 000	−303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 257 000	9 390 000	2 967 000	0
Total Current Assets	462 000	1 622 000	1 339 000	24 000
Total Assets	10 718 000	11 012 000	4 306 000	24 000
Total Retained Equity	−1 059 000	−1 256 000	−312 000	−9 000
Total Equity	−1 029 000	−1 226 000	−282 000	21 000
Total Long-Term Debt	11 642 000	11 436 000	4 112 000	0
Total Current Debt	105 000	802 000	476 000	3 000
Total Equity and Debt	10 718 000	11 012 000	4 306 000	24 000

Cash flow (NOK)	2022	2021	2020
Sales Income	129 000	111 000	0
Other Income	1 369 000	1 527 000	135 000
Revenue	1 498 000	1 638 000	135 000
Cost of Goods Sold	0	0	0
Salary Costs	0	2 000	0
Depreciation	431 000	1 507 000	329 000
Impairment	0	0	0
Expenditure	850 000	2 294 000	399 000
Operating Profit	647 000	−656 000	−264 000
Financial Income	0	0	3 000
Financial Costs	450 000	288 000	43 000
Financial Balance	−450 000	−288 000	−40 000
Dividends	0	0	0
Net Income	197 000	−944 000	−303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 519 000	9 349 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	728 000	41 000	2 967 000	0
Total Tangible Assets	10 247 000	9 390 000	2 967 000	0
Total Fiancial Fixed Assets	10 000	0	0	0
Total Fixed Assets	10 257 000	9 390 000	2 967 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	1 617 000	12 000	24 000
Total Current Assets	462 000	1 622 000	1 339 000	24 000
Total Assets	10 718 000	11 012 000	4 306 000	24 000
Total Equity	−1 029 000	−1 226 000	−282 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 642 000	11 436 000	4 112 000	0
Creditors	105 000	19 000	103 000	0
Unpaid Taxes	0	783 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	372 000	3 000
Total Current Debt	105 000	802 000	476 000	3 000
Total Equity and Debt	10 718 000	11 012 000	4 306 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,14 %	77 %	107,45 %	0 %
Debt-to-Equity Ratio	−11,31	−9,33	−14,58	0
Operating Profit Margin	43,19 %	−40,05 %	−195,56 %	-
Current Ratio	4,4	2,02	2,81	8
Quick Ratio	4,4	2,02	2,81	8
Equity Ratio	−0,1	−0,11	−0,07	0,88
Gross Profit Margin	100 %	100 %	100 %	-