VEBJØRN EIENDOM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

33,86 %

Current Ratio

0,44

Debt-to-Equity Ratio

4,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 057 000	7 545 000	7 325 000	4 981 000
Net Income	2 768 000	748 000	3 565 000	2 240 000
Total Assets	47 023 000	49 375 000	53 727 000	37 657 000
Total Equity	8 176 000	7 765 000	7 017 000	4 783 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 057 000	7 545 000	7 325 000	4 981 000
Expenditure	3 610 000	5 999 000	2 199 000	1 173 000
Operating Profit	5 446 000	1 545 000	5 127 000	3 808 000
Financial Income	2 000	420 000	357 000	310 000
Financial Costs	1 899 000	1 006 000	914 000	1 246 000
Financial Balance	−1 897 000	−586 000	−557 000	−936 000
Earnings Before Tax	3 549 000	959 000	4 571 000	2 872 000
Tax	781 000	211 000	1 006 000	632 000
Net Income	2 768 000	748 000	3 565 000	2 240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 603 000	46 715 000	50 204 000	37 339 000
Total Current Assets	1 420 000	2 661 000	3 523 000	318 000
Total Assets	47 023 000	49 375 000	53 727 000	37 657 000
Total Retained Equity	7 624 000	7 213 000	6 465 000	4 231 000
Total Equity	8 176 000	7 765 000	7 017 000	4 783 000
Total Long-Term Debt	35 640 000	41 404 000	43 493 000	31 469 000
Total Current Debt	3 207 000	206 000	3 217 000	1 405 000
Total Equity and Debt	47 023 000	49 375 000	53 727 000	37 657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 056 000	0	80 000	0
Other Income	0	7 545 000	7 246 000	4 981 000
Revenue	9 057 000	7 545 000	7 325 000	4 981 000
Cost of Goods Sold	0	846 000	756 000	0
Salary Costs	0	0	29 000	0
Depreciation	1 612 000	954 000	690 000	683 000
Impairment	0	0	0	0
Expenditure	3 610 000	5 999 000	2 199 000	1 173 000
Operating Profit	5 446 000	1 545 000	5 127 000	3 808 000
Financial Income	2 000	420 000	357 000	310 000
Financial Costs	1 899 000	1 006 000	914 000	1 246 000
Financial Balance	−1 897 000	−586 000	−557 000	−936 000
Dividends	0	0	0	0
Net Income	2 768 000	748 000	3 565 000	2 240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	45 603 000	46 715 000	36 885 000	26 578 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	45 603 000	46 715 000	36 885 000	26 578 000
Total Fiancial Fixed Assets	0	0	13 318 000	10 761 000
Total Fixed Assets	45 603 000	46 715 000	50 204 000	37 339 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 061 000	608 000	3 352 000	56 000
Total Current Assets	1 420 000	2 661 000	3 523 000	318 000
Total Assets	47 023 000	49 375 000	53 727 000	37 657 000
Total Equity	8 176 000	7 765 000	7 017 000	4 783 000
Short-Term Group Debt	3 023 000	0	2 322 000	615 000
Total Long-Term Debt	35 640 000	41 404 000	43 493 000	31 469 000
Creditors	184 000	206 000	148 000	152 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	142 000	159 000
Total Current Debt	3 207 000	206 000	3 217 000	1 405 000
Total Equity and Debt	47 023 000	49 375 000	53 727 000	37 657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,86 %	9,63 %	50,81 %	46,83 %
Debt-to-Equity Ratio	4,36	5,33	6,2	6,58
Operating Profit Margin	60,13 %	20,48 %	69,99 %	76,45 %
Current Ratio	0,44	12,92	1,1	0,23
Quick Ratio	0,44	12,92	1,1	0,23
Equity Ratio	0,17	0,16	0,13	0,13
Gross Profit Margin	100 %	88,79 %	89,68 %	100 %