VASETDANSEN EIENDOM AS

2923 TISLEIDALEN

Finances

Share Ownership

Return on Equity

11,24 %

Current Ratio

28,3

Debt-to-Equity Ratio

4,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Net Income	127 000	217 000	185 000	301 000
Total Assets	6 420 000	6 636 000	7 568 000	2 752 000
Total Equity	1 130 000	1 003 000	786 000	601 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Expenditure	227 000	164 000	176 000	174 000
Operating Profit	373 000	436 000	424 000	426 000
Financial Income	8 000	8 000	8 000	7 000
Financial Costs	218 000	166 000	194 000	48 000
Financial Balance	−210 000	−158 000	−186 000	−41 000
Earnings Before Tax	163 000	278 000	237 000	385 000
Tax	36 000	61 000	52 000	85 000
Net Income	127 000	217 000	185 000	301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 260 000	2 313 000	2 366 000	2 419 000
Total Current Assets	4 160 000	4 324 000	5 203 000	333 000
Total Assets	6 420 000	6 636 000	7 568 000	2 752 000
Total Retained Equity	830 000	703 000	486 000	301 000
Total Equity	1 130 000	1 003 000	786 000	601 000
Total Long-Term Debt	5 143 000	5 440 000	6 546 000	1 798 000
Total Current Debt	147 000	194 000	237 000	353 000
Total Equity and Debt	6 420 000	6 636 000	7 568 000	2 752 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	600 000	600 000	600 000
Revenue	600 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	53 000	53 000	53 000	53 000
Impairment	0	0	0	0
Expenditure	227 000	164 000	176 000	174 000
Operating Profit	373 000	436 000	424 000	426 000
Financial Income	8 000	8 000	8 000	7 000
Financial Costs	218 000	166 000	194 000	48 000
Financial Balance	−210 000	−158 000	−186 000	−41 000
Dividends	0	0	0	0
Net Income	127 000	217 000	185 000	301 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 260 000	2 313 000	2 366 000	2 419 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 260 000	2 313 000	2 366 000	2 419 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 260 000	2 313 000	2 366 000	2 419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	282 000	448 000	519 000	295 000
Total Current Assets	4 160 000	4 324 000	5 203 000	333 000
Total Assets	6 420 000	6 636 000	7 568 000	2 752 000
Total Equity	1 130 000	1 003 000	786 000	601 000
Short-Term Group Debt	43 000	14 000	0	0
Total Long-Term Debt	5 143 000	5 440 000	6 546 000	1 798 000
Creditors	0	0	7 000	41 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	72 000	123 000	182 000	234 000
Total Current Debt	147 000	194 000	237 000	353 000
Total Equity and Debt	6 420 000	6 636 000	7 568 000	2 752 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,24 %	21,64 %	23,54 %	50,08 %
Debt-to-Equity Ratio	4,55	5,42	8,33	2,99
Operating Profit Margin	62,17 %	72,67 %	70,67 %	71 %
Current Ratio	28,3	22,29	21,95	0,94
Quick Ratio	28,3	22,29	21,95	0,94
Equity Ratio	0,18	0,15	0,1	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %