VINGER BOLIG AS

1484 HAKADAL

Finances

Share Ownership

Return on Equity

136,83 %

Current Ratio

2,54

Debt-to-Equity Ratio

74,16

Key figures (NOK)	2022	2021	2020
Revenue	2 774 000	274 000	0
Net Income	535 000	−228 000	−17 000
Total Assets	48 520 000	29 612 000	83 000
Total Equity	391 000	−144 000	83 000

Income (NOK)	2022	2021	2020
Revenue	2 774 000	274 000	0
Expenditure	830 000	300 000	17 000
Operating Profit	1 944 000	−26 000	−17 000
Financial Income	33 000	0	0
Financial Costs	1 359 000	202 000	0
Financial Balance	−1 326 000	−202 000	0
Earnings Before Tax	617 000	−228 000	−17 000
Tax	82 000	0	0
Net Income	535 000	−228 000	−17 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	48 520 000	29 612 000	83 000
Total Assets	48 520 000	29 612 000	83 000
Total Retained Equity	291 000	−244 000	−17 000
Total Equity	391 000	−144 000	83 000
Total Long-Term Debt	28 998 000	24 000 000	0
Total Current Debt	19 131 000	5 756 000	0
Total Equity and Debt	48 520 000	29 612 000	83 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 774 000	274 000	0
Revenue	2 774 000	274 000	0
Cost of Goods Sold	0	0	0
Salary Costs	99 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	830 000	300 000	17 000
Operating Profit	1 944 000	−26 000	−17 000
Financial Income	33 000	0	0
Financial Costs	1 359 000	202 000	0
Financial Balance	−1 326 000	−202 000	0
Dividends	0	0	0
Net Income	535 000	−228 000	−17 000

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	47 686 000	29 477 000	0
Total Investments	0	0	0
Cash, Bank	806 000	118 000	83 000
Total Current Assets	48 520 000	29 612 000	83 000
Total Assets	48 520 000	29 612 000	83 000
Total Equity	391 000	−144 000	83 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	28 998 000	24 000 000	0
Creditors	177 000	46 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	18 872 000	5 711 000	0
Total Current Debt	19 131 000	5 756 000	0
Total Equity and Debt	48 520 000	29 612 000	83 000

Financial indicators	2022	2021	2020
Return on Equity	136,83 %	158,33 %	−20,48 %
Debt-to-Equity Ratio	74,16	−166,67	0
Operating Profit Margin	70,08 %	−9,49 %	-
Current Ratio	2,54	5,14	-
Quick Ratio	−1,7	−1,25	-
Equity Ratio	0,01	−0	1
Gross Profit Margin	100 %	100 %	-