VESTBYSLETTA BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

−92,41 %

Current Ratio

0,52

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 363 000	2 289 000	2 252 000	2 181 000
Net Income	−2 166 000	124 000	428 000	−1 768 000
Total Assets	4 892 000	5 015 000	4 921 000	5 514 000
Total Equity	2 344 000	4 510 000	4 387 000	3 959 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 363 000	2 289 000	2 252 000	2 181 000
Expenditure	4 538 000	2 167 000	1 825 000	3 966 000
Operating Profit	−2 176 000	122 000	427 000	−1 785 000
Financial Income	9 000	1 000	1 000	17 000
Financial Costs	0	0	0	0
Financial Balance	9 000	1 000	1 000	17 000
Earnings Before Tax	−2 166 000	124 000	428 000	−1 768 000
Tax	0	0	0	0
Net Income	−2 166 000	124 000	428 000	−1 768 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 760 000	3 706 000	3 706 000	3 706 000
Total Current Assets	1 133 000	1 309 000	1 215 000	1 808 000
Total Assets	4 892 000	5 015 000	4 921 000	5 514 000
Total Retained Equity	2 339 000	4 505 000	4 382 000	3 954 000
Total Equity	2 344 000	4 510 000	4 387 000	3 959 000
Total Long-Term Debt	377 000	323 000	323 000	323 000
Total Current Debt	2 172 000	181 000	211 000	1 232 000
Total Equity and Debt	4 892 000	5 015 000	4 921 000	5 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 363 000	2 289 000	2 252 000	2 181 000
Revenue	2 363 000	2 289 000	2 252 000	2 181 000
Cost of Goods Sold	0	0	0	0
Salary Costs	100 000	97 000	86 000	87 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 538 000	2 167 000	1 825 000	3 966 000
Operating Profit	−2 176 000	122 000	427 000	−1 785 000
Financial Income	9 000	1 000	1 000	17 000
Financial Costs	0	0	0	0
Financial Balance	9 000	1 000	1 000	17 000
Dividends	0	0	0	0
Net Income	−2 166 000	124 000	428 000	−1 768 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 706 000	3 706 000	3 706 000	3 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 706 000	3 706 000	3 706 000	3 706 000
Total Fiancial Fixed Assets	54 000	0	0	0
Total Fixed Assets	3 760 000	3 706 000	3 706 000	3 706 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	994 000	1 304 000	1 042 000	1 420 000
Total Current Assets	1 133 000	1 309 000	1 215 000	1 808 000
Total Assets	4 892 000	5 015 000	4 921 000	5 514 000
Total Equity	2 344 000	4 510 000	4 387 000	3 959 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	377 000	323 000	323 000	323 000
Creditors	437 000	177 000	210 000	1 231 000
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 734 000	3 000	1 000	1 000
Total Current Debt	2 172 000	181 000	211 000	1 232 000
Total Equity and Debt	4 892 000	5 015 000	4 921 000	5 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−92,41 %	2,75 %	9,76 %	−44,66 %
Debt-to-Equity Ratio	0,16	0,07	0,07	0,08
Operating Profit Margin	−92,09 %	5,33 %	18,96 %	−81,84 %
Current Ratio	0,52	7,23	5,76	1,47
Quick Ratio	0,52	7,23	5,76	1,47
Equity Ratio	0,48	0,9	0,89	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %