VEKTOR EIENDOM AS

3612 KONGSBERG

Finances

Return on Equity

101,31 %

Current Ratio

15,26

Debt-to-Equity Ratio

−11,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 810 000	0	0	0
Net Income	−7 727 000	45 000	−19 000	−26 000
Total Assets	81 911 000	78 586 000	54 056 000	24 144 000
Total Equity	−7 627 000	100 000	55 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 810 000	0	0	0
Expenditure	37 438 000	98 000	21 000	26 000
Operating Profit	−6 628 000	−98 000	−21 000	−26 000
Financial Income	9 000	143 000	1 000	1 000
Financial Costs	1 108 000	0	0	0
Financial Balance	−1 099 000	143 000	1 000	1 000
Earnings Before Tax	−7 727 000	45 000	−19 000	−26 000
Tax	0	0	0	0
Net Income	−7 727 000	45 000	−19 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	865 000	1 965 000	1 965 000	1 965 000
Total Current Assets	81 046 000	76 621 000	52 091 000	22 179 000
Total Assets	81 911 000	78 586 000	54 056 000	24 144 000
Total Retained Equity	−7 727 000	0	−45 000	−26 000
Total Equity	−7 627 000	100 000	55 000	74 000
Total Long-Term Debt	84 228 000	73 799 000	53 750 000	21 500 000
Total Current Debt	5 310 000	4 686 000	251 000	2 570 000
Total Equity and Debt	81 911 000	78 586 000	54 056 000	24 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 810 000	0	0	0
Other Income	0	0	0	0
Revenue	30 810 000	0	0	0
Cost of Goods Sold	37 328 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	37 438 000	98 000	21 000	26 000
Operating Profit	−6 628 000	−98 000	−21 000	−26 000
Financial Income	9 000	143 000	1 000	1 000
Financial Costs	1 108 000	0	0	0
Financial Balance	−1 099 000	143 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−7 727 000	45 000	−19 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	865 000	1 965 000	1 965 000	1 965 000
Total Fixed Assets	865 000	1 965 000	1 965 000	1 965 000
Stock	76 876 000	75 726 000	48 160 000	18 135 000
Total Investments	0	0	0	0
Cash, Bank	328 000	5 000	726 000	2 600 000
Total Current Assets	81 046 000	76 621 000	52 091 000	22 179 000
Total Assets	81 911 000	78 586 000	54 056 000	24 144 000
Total Equity	−7 627 000	100 000	55 000	74 000
Short-Term Group Debt	0	397 000	0	0
Total Long-Term Debt	84 228 000	73 799 000	53 750 000	21 500 000
Creditors	1 494 000	1 113 000	0	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 816 000	3 176 000	251 000	1 000
Total Current Debt	5 310 000	4 686 000	251 000	2 570 000
Total Equity and Debt	81 911 000	78 586 000	54 056 000	24 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,31 %	45 %	−34,55 %	−35,14 %
Debt-to-Equity Ratio	−11,04	737,99	977,27	290,54
Operating Profit Margin	−21,51 %	-	-	-
Current Ratio	15,26	16,35	207,53	8,63
Quick Ratio	−1,13	−1,08	−1,09	−1,42
Equity Ratio	−0,09	0	0	0
Gross Profit Margin	−21,16 %	-	-	-