VB EIENDOM AS

2770 JAREN

Finances

Share Ownership

Return on Equity

1,82 %

Current Ratio

1,21

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 653 000	1 453 000	1 273 000	1 344 000
Net Income	35 000	117 000	74 000	1 000
Total Assets	7 265 000	7 476 000	7 698 000	7 917 000
Total Equity	1 920 000	1 885 000	1 768 000	1 694 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 653 000	1 453 000	1 273 000	1 344 000
Expenditure	1 362 000	1 106 000	953 000	1 067 000
Operating Profit	291 000	347 000	320 000	277 000
Financial Income	0	0	0	0
Financial Costs	246 000	197 000	226 000	277 000
Financial Balance	−246 000	−197 000	−226 000	−277 000
Earnings Before Tax	45 000	150 000	94 000	1 000
Tax	10 000	33 000	21 000	0
Net Income	35 000	117 000	74 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 825 000	7 111 000	7 403 000	7 695 000
Total Current Assets	440 000	364 000	295 000	222 000
Total Assets	7 265 000	7 476 000	7 698 000	7 917 000
Total Retained Equity	968 000	933 000	816 000	742 000
Total Equity	1 920 000	1 885 000	1 768 000	1 694 000
Total Long-Term Debt	4 982 000	5 351 000	5 724 000	6 099 000
Total Current Debt	363 000	240 000	207 000	123 000
Total Equity and Debt	7 265 000	7 476 000	7 698 000	7 917 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 572 000	1 453 000	1 273 000	1 344 000
Other Income	81 000	0	0	0
Revenue	1 653 000	1 453 000	1 273 000	1 344 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	290 000	292 000	292 000	291 000
Impairment	0	0	0	0
Expenditure	1 362 000	1 106 000	953 000	1 067 000
Operating Profit	291 000	347 000	320 000	277 000
Financial Income	0	0	0	0
Financial Costs	246 000	197 000	226 000	277 000
Financial Balance	−246 000	−197 000	−226 000	−277 000
Dividends	0	0	0	0
Net Income	35 000	117 000	74 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 816 000	7 103 000	7 387 000	7 671 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	8 000	16 000	24 000
Total Tangible Assets	6 821 000	7 111 000	7 403 000	7 695 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	6 825 000	7 111 000	7 403 000	7 695 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	286 000	308 000	264 000	158 000
Total Current Assets	440 000	364 000	295 000	222 000
Total Assets	7 265 000	7 476 000	7 698 000	7 917 000
Total Equity	1 920 000	1 885 000	1 768 000	1 694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 982 000	5 351 000	5 724 000	6 099 000
Creditors	153 000	58 000	14 000	54 000
Unpaid Taxes	29 000	25 000	23 000	26 000
Dividends	0	0	0	0
Other Current Debt	130 000	80 000	101 000	34 000
Total Current Debt	363 000	240 000	207 000	123 000
Total Equity and Debt	7 265 000	7 476 000	7 698 000	7 917 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,82 %	6,21 %	4,19 %	0,06 %
Debt-to-Equity Ratio	2,59	2,84	3,24	3,6
Operating Profit Margin	17,6 %	23,88 %	25,14 %	20,61 %
Current Ratio	1,21	1,52	1,43	1,8
Quick Ratio	1,21	1,52	1,43	1,8
Equity Ratio	0,26	0,25	0,23	0,21
Gross Profit Margin	99,94 %	100 %	100 %	100 %