VYER EIENDOM AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

−38,67 %

Current Ratio

0,31

Debt-to-Equity Ratio

−3,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	186 000	215 000	453 000	0
Net Income	256 000	−979 000	−39 000	0
Total Assets	3 119 000	3 141 000	4 791 000	2 109 000
Total Equity	−662 000	−918 000	61 000	101 000

Income (NOK)	2022	2021	2020
Revenue	186 000	215 000	453 000
Expenditure	−199 000	687 000	429 000
Operating Profit	385 000	−865 000	24 000
Financial Income	4 000	2 000	0
Financial Costs	132 000	117 000	63 000
Financial Balance	−128 000	−115 000	−63 000
Earnings Before Tax	256 000	−979 000	−39 000
Tax	0	0	0
Net Income	256 000	−979 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 575 000	2 581 000	2 587 000	0
Total Current Assets	544 000	559 000	2 204 000	2 109 000
Total Assets	3 119 000	3 141 000	4 791 000	2 109 000
Total Retained Equity	−762 000	−1 019 000	−39 000	0
Total Equity	−662 000	−918 000	61 000	101 000
Total Long-Term Debt	2 000 000	2 000 000	2 000 000	0
Total Current Debt	1 781 000	2 059 000	2 730 000	2 008 000
Total Equity and Debt	3 119 000	3 141 000	4 791 000	2 109 000

Cash flow (NOK)	2022	2021	2020
Sales Income	186 000	196 000	396 000
Other Income	0	19 000	57 000
Revenue	186 000	215 000	453 000
Cost of Goods Sold	−422 000	12 000	15 000
Salary Costs	0	0	0
Depreciation	6 000	6 000	6 000
Impairment	0	0	0
Expenditure	−199 000	687 000	429 000
Operating Profit	385 000	−865 000	24 000
Financial Income	4 000	2 000	0
Financial Costs	132 000	117 000	63 000
Financial Balance	−128 000	−115 000	−63 000
Dividends	0	0	0
Net Income	256 000	−979 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 564 000	2 564 000	2 564 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	18 000	23 000	0
Total Tangible Assets	2 575 000	2 581 000	2 587 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 575 000	2 581 000	2 587 000	0
Stock	331 000	306 000	2 000 000	2 000 000
Total Investments	0	0	0	0
Cash, Bank	22 000	21 000	7 000	109 000
Total Current Assets	544 000	559 000	2 204 000	2 109 000
Total Assets	3 119 000	3 141 000	4 791 000	2 109 000
Total Equity	−662 000	−918 000	61 000	101 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000 000	2 000 000	2 000 000	0
Creditors	301 000	680 000	1 230 000	2 006 000
Unpaid Taxes	13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 467 000	1 379 000	1 501 000	2 000
Total Current Debt	1 781 000	2 059 000	2 730 000	2 008 000
Total Equity and Debt	3 119 000	3 141 000	4 791 000	2 109 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−38,67 %	106,64 %	−63,93 %	0 %
Debt-to-Equity Ratio	−3,02	−2,18	32,79	0
Operating Profit Margin	206,99 %	−402,33 %	5,3 %	-
Current Ratio	0,31	0,27	0,81	1,05
Quick Ratio	0,38	0,32	3,02	263,63
Equity Ratio	−0,21	−0,29	0,01	0,05
Gross Profit Margin	326,88 %	94,42 %	96,69 %	-