VESTRE ROSTEN 79 AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,91 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 077 000	9 129 000	7 912 000	6 342 000
Net Income	3 039 000	1 955 000	2 373 000	−1 473 000
Total Assets	70 981 000	73 840 000	76 314 000	80 989 000
Total Equity	34 121 000	33 641 000	34 236 000	33 897 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 077 000	9 129 000	7 912 000	6 342 000
Expenditure	5 289 000	5 793 000	3 945 000	7 366 000
Operating Profit	4 787 000	3 335 000	3 967 000	−1 024 000
Financial Income	3 000	0	0	2 000
Financial Costs	894 000	828 000	851 000	867 000
Financial Balance	−891 000	−828 000	−851 000	−865 000
Earnings Before Tax	3 896 000	2 507 000	3 117 000	−1 889 000
Tax	857 000	551 000	744 000	−416 000
Net Income	3 039 000	1 955 000	2 373 000	−1 473 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 782 000	73 469 000	76 155 000	78 842 000
Total Current Assets	198 000	371 000	159 000	2 147 000
Total Assets	70 981 000	73 840 000	76 314 000	80 989 000
Total Retained Equity	7 374 000	6 894 000	7 489 000	7 150 000
Total Equity	34 121 000	33 641 000	34 236 000	33 897 000
Total Long-Term Debt	2 733 000	2 598 000	2 766 000	2 596 000
Total Current Debt	34 127 000	37 601 000	39 311 000	44 496 000
Total Equity and Debt	70 981 000	73 840 000	76 314 000	80 989 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 077 000	9 129 000	7 912 000	6 342 000
Revenue	10 077 000	9 129 000	7 912 000	6 342 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 686 000	2 686 000	2 686 000	2 428 000
Impairment	0	0	0	0
Expenditure	5 289 000	5 793 000	3 945 000	7 366 000
Operating Profit	4 787 000	3 335 000	3 967 000	−1 024 000
Financial Income	3 000	0	0	2 000
Financial Costs	894 000	828 000	851 000	867 000
Financial Balance	−891 000	−828 000	−851 000	−865 000
Dividends	0	0	0	0
Net Income	3 039 000	1 955 000	2 373 000	−1 473 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 782 000	73 469 000	76 155 000	78 842 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	70 782 000	73 469 000	76 155 000	78 842 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 782 000	73 469 000	76 155 000	78 842 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	87 000	22 000	21 000
Total Current Assets	198 000	371 000	159 000	2 147 000
Total Assets	70 981 000	73 840 000	76 314 000	80 989 000
Total Equity	34 121 000	33 641 000	34 236 000	33 897 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 733 000	2 598 000	2 766 000	2 596 000
Creditors	139 000	563 000	1 343 000	8 976 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	33 987 000	37 038 000	37 969 000	35 520 000
Total Current Debt	34 127 000	37 601 000	39 311 000	44 496 000
Total Equity and Debt	70 981 000	73 840 000	76 314 000	80 989 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,91 %	5,81 %	6,93 %	−4,35 %
Debt-to-Equity Ratio	0,08	0,08	0,08	0,08
Operating Profit Margin	47,5 %	36,53 %	50,14 %	−16,15 %
Current Ratio	0,01	0,01	0	0,05
Quick Ratio	0,01	0,01	0	0,05
Equity Ratio	0,48	0,46	0,45	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %