VEKST EIENDOM AS

4536 BJELLAND

Finances

Return on Equity

−14,89 %

Current Ratio

2,35

Debt-to-Equity Ratio

9,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	243 000	232 000	149 000	164 000
Net Income	−39 000	−29 000	−128 000	5 000
Total Assets	3 039 000	3 139 000	1 605 000	1 690 000
Total Equity	262 000	301 000	331 000	459 000

Income (NOK)	2022	2021	2020	2019
Revenue	243 000	232 000	149 000	164 000
Expenditure	169 000	213 000	243 000	120 000
Operating Profit	74 000	19 000	−94 000	44 000
Financial Income	0	0	1 000	0
Financial Costs	112 000	48 000	44 000	38 000
Financial Balance	−112 000	−48 000	−43 000	−38 000
Earnings Before Tax	−39 000	−29 000	−137 000	6 000
Tax	0	0	−9 000	1 000
Net Income	−39 000	−29 000	−128 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 158 000	2 124 000	1 495 000	1 576 000
Total Current Assets	881 000	1 016 000	109 000	114 000
Total Assets	3 039 000	3 139 000	1 605 000	1 690 000
Total Retained Equity	0	0	0	26 000
Total Equity	262 000	301 000	331 000	459 000
Total Long-Term Debt	2 402 000	2 530 000	963 000	923 000
Total Current Debt	375 000	308 000	312 000	308 000
Total Equity and Debt	3 039 000	3 139 000	1 605 000	1 690 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	232 000	0	0
Other Income	243 000	0	149 000	164 000
Revenue	243 000	232 000	149 000	164 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	68 000	69 000	54 000	34 000
Impairment	0	0	0	0
Expenditure	169 000	213 000	243 000	120 000
Operating Profit	74 000	19 000	−94 000	44 000
Financial Income	0	0	1 000	0
Financial Costs	112 000	48 000	44 000	38 000
Financial Balance	−112 000	−48 000	−43 000	−38 000
Dividends	0	0	0	0
Net Income	−39 000	−29 000	−128 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 495 000	1 524 000	783 000	797 000
Machinery and Plant Facilities	344 000	300 000	340 000	380 000
Fixtures	0	0	0	0
Total Tangible Assets	1 839 000	1 824 000	1 123 000	1 177 000
Total Fiancial Fixed Assets	319 000	300 000	372 000	399 000
Total Fixed Assets	2 158 000	2 124 000	1 495 000	1 576 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	725 000	805 000	94 000	28 000
Total Current Assets	881 000	1 016 000	109 000	114 000
Total Assets	3 039 000	3 139 000	1 605 000	1 690 000
Total Equity	262 000	301 000	331 000	459 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 402 000	2 530 000	963 000	923 000
Creditors	67 000	0	0	0
Unpaid Taxes	0	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	308 000	308 000	308 000	308 000
Total Current Debt	375 000	308 000	312 000	308 000
Total Equity and Debt	3 039 000	3 139 000	1 605 000	1 690 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,89 %	−9,63 %	−38,67 %	1,09 %
Debt-to-Equity Ratio	9,17	8,41	2,91	2,01
Operating Profit Margin	30,45 %	8,19 %	−63,09 %	26,83 %
Current Ratio	2,35	3,3	0,35	0,37
Quick Ratio	2,35	3,3	0,35	0,37
Equity Ratio	0,09	0,1	0,21	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %