VÆKERØÅSEN BOLIG AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

72,98 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020
Revenue	41 718 000	3 109 000	452 000
Net Income	2 923 000	585 000	302 000
Total Assets	80 260 000	30 510 000	25 002 000
Total Equity	4 005 000	1 082 000	496 000

Income (NOK)	2022	2021	2020
Revenue	41 718 000	3 109 000	452 000
Expenditure	37 971 000	2 329 000	66 000
Operating Profit	3 747 000	780 000	385 000
Financial Income	1 000	0	0
Financial Costs	0	30 000	0
Financial Balance	1 000	−30 000	0
Earnings Before Tax	3 748 000	750 000	386 000
Tax	824 000	165 000	84 000
Net Income	2 923 000	585 000	302 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	80 260 000	30 510 000	25 002 000
Total Assets	80 260 000	30 510 000	25 002 000
Total Retained Equity	3 810 000	887 000	302 000
Total Equity	4 005 000	1 082 000	496 000
Total Long-Term Debt	1 073 000	27 840 000	23 975 000
Total Current Debt	75 182 000	1 588 000	530 000
Total Equity and Debt	80 260 000	30 510 000	25 002 000

Cash flow (NOK)	2022	2021	2020
Sales Income	41 718 000	2 840 000	0
Other Income	0	269 000	452 000
Revenue	41 718 000	3 109 000	452 000
Cost of Goods Sold	37 923 000	2 240 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	37 971 000	2 329 000	66 000
Operating Profit	3 747 000	780 000	385 000
Financial Income	1 000	0	0
Financial Costs	0	30 000	0
Financial Balance	1 000	−30 000	0
Dividends	0	0	0
Net Income	2 923 000	585 000	302 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	32 742 000	27 560 000	24 769 000
Total Investments	0	0	0
Cash, Bank	2 860 000	10 000	221 000
Total Current Assets	80 260 000	30 510 000	25 002 000
Total Assets	80 260 000	30 510 000	25 002 000
Total Equity	4 005 000	1 082 000	496 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 073 000	27 840 000	23 975 000
Creditors	4 666 000	1 384 000	371 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	9 114 000	205 000	159 000
Total Current Debt	75 182 000	1 588 000	530 000
Total Equity and Debt	80 260 000	30 510 000	25 002 000

Financial indicators	2022	2021	2020
Return on Equity	72,98 %	54,07 %	60,89 %
Debt-to-Equity Ratio	0,27	25,73	48,34
Operating Profit Margin	8,98 %	25,09 %	85,18 %
Current Ratio	1,07	19,21	47,17
Quick Ratio	1,89	−1,17	−1,03
Equity Ratio	0,05	0,04	0,02
Gross Profit Margin	9,1 %	27,95 %	100 %