VESTBY EIENDOM AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

1,9 %

Current Ratio

1,09

Debt-to-Equity Ratio

2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 801 000	8 833 000	844 000
Net Income	160 000	705 000	6 077 000	2 000
Total Assets	28 221 000	28 055 000	28 375 000	18 386 000
Total Equity	8 427 000	8 266 000	7 561 000	1 484 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 801 000	8 833 000	844 000
Expenditure	470 000	401 000	412 000	272 000
Operating Profit	827 000	1 401 000	8 421 000	571 000
Financial Income	110 000	149 000	0	0
Financial Costs	732 000	645 000	630 000	569 000
Financial Balance	−622 000	−496 000	−630 000	−569 000
Earnings Before Tax	205 000	904 000	7 791 000	3 000
Tax	45 000	199 000	1 714 000	1 000
Net Income	160 000	705 000	6 077 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 608 000	27 704 000	25 871 000	16 457 000
Total Current Assets	612 000	351 000	2 504 000	1 929 000
Total Assets	28 221 000	28 055 000	28 375 000	18 386 000
Total Retained Equity	7 124 000	6 963 000	6 258 000	181 000
Total Equity	8 427 000	8 266 000	7 561 000	1 484 000
Total Long-Term Debt	19 232 000	19 100 000	17 750 000	15 600 000
Total Current Debt	563 000	689 000	3 063 000	1 302 000
Total Equity and Debt	28 221 000	28 055 000	28 375 000	18 386 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	−20 000	0	844 000
Other Income	1 297 000	1 821 000	8 833 000	0
Revenue	1 297 000	1 801 000	8 833 000	844 000
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	470 000	401 000	412 000	272 000
Operating Profit	827 000	1 401 000	8 421 000	571 000
Financial Income	110 000	149 000	0	0
Financial Costs	732 000	645 000	630 000	569 000
Financial Balance	−622 000	−496 000	−630 000	−569 000
Dividends	0	0	0	0
Net Income	160 000	705 000	6 077 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 401 000	22 001 000	17 315 000	15 789 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 401 000	22 001 000	17 315 000	15 789 000
Total Fiancial Fixed Assets	5 208 000	5 704 000	8 555 000	668 000
Total Fixed Assets	27 608 000	27 704 000	25 871 000	16 457 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	324 000	172 000	213 000	196 000
Total Current Assets	612 000	351 000	2 504 000	1 929 000
Total Assets	28 221 000	28 055 000	28 375 000	18 386 000
Total Equity	8 427 000	8 266 000	7 561 000	1 484 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 232 000	19 100 000	17 750 000	15 600 000
Creditors	6 000	13 000	17 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	512 000	477 000	1 333 000	1 283 000
Total Current Debt	563 000	689 000	3 063 000	1 302 000
Total Equity and Debt	28 221 000	28 055 000	28 375 000	18 386 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,9 %	8,53 %	80,37 %	0,13 %
Debt-to-Equity Ratio	2,28	2,31	2,35	10,51
Operating Profit Margin	63,76 %	77,79 %	95,34 %	67,65 %
Current Ratio	1,09	0,51	0,82	1,48
Quick Ratio	1,09	0,51	0,82	1,48
Equity Ratio	0,3	0,29	0,27	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %