VESTVOLL EIENDOM AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

31,9 %

Current Ratio

69,92

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 830 000	327 000	160 000	0
Net Income	2 142 000	245 000	68 000	−12 000
Total Assets	7 318 000	4 631 000	4 377 000	4 258 000
Total Equity	6 714 000	4 572 000	4 327 000	4 258 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 830 000	327 000	160 000	0
Expenditure	124 000	13 000	101 000	12 000
Operating Profit	2 706 000	314 000	59 000	−12 000
Financial Income	41 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	41 000	0	0	0
Earnings Before Tax	2 747 000	314 000	59 000	−12 000
Tax	604 000	69 000	−10 000	0
Net Income	2 142 000	245 000	68 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 025 000	4 100 000	4 110 000	4 100 000
Total Current Assets	6 293 000	532 000	267 000	158 000
Total Assets	7 318 000	4 631 000	4 377 000	4 258 000
Total Retained Equity	6 621 000	4 479 000	4 234 000	4 165 000
Total Equity	6 714 000	4 572 000	4 327 000	4 258 000
Total Long-Term Debt	515 000	0	0	0
Total Current Debt	90 000	60 000	50 000	0
Total Equity and Debt	7 318 000	4 631 000	4 377 000	4 258 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	50 000	−50 000	0
Other Income	2 830 000	277 000	210 000	0
Revenue	2 830 000	327 000	160 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	124 000	13 000	101 000	12 000
Operating Profit	2 706 000	314 000	59 000	−12 000
Financial Income	41 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	41 000	0	0	0
Dividends	0	0	0	0
Net Income	2 142 000	245 000	68 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	10 000	0
Real Eastate	1 025 000	4 100 000	4 100 000	4 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 025 000	4 100 000	4 100 000	4 100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 025 000	4 100 000	4 110 000	4 100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 293 000	532 000	267 000	158 000
Total Current Assets	6 293 000	532 000	267 000	158 000
Total Assets	7 318 000	4 631 000	4 377 000	4 258 000
Total Equity	6 714 000	4 572 000	4 327 000	4 258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	515 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	50 000	0
Total Current Debt	90 000	60 000	50 000	0
Total Equity and Debt	7 318 000	4 631 000	4 377 000	4 258 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,9 %	5,36 %	1,57 %	−0,28 %
Debt-to-Equity Ratio	0,08	0	0	0
Operating Profit Margin	95,62 %	96,02 %	36,88 %	-
Current Ratio	69,92	8,87	5,34	-
Quick Ratio	69,92	8,87	5,34	-
Equity Ratio	0,92	0,99	0,99	1
Gross Profit Margin	100 %	100 %	100 %	-