VILBERG UTVIKLING AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

11,84 %

Current Ratio

23,6

Debt-to-Equity Ratio

−1,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−49 000	−45 000	−26 000	−17 000
Total Assets	118 000	118 000	118 000	118 000
Total Equity	−414 000	−365 000	−320 000	−294 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	49 000	45 000	26 000	17 000
Operating Profit	−49 000	−45 000	−26 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−49 000	−45 000	−26 000	−17 000
Tax	0	0	0	0
Net Income	−49 000	−45 000	−26 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	118 000	118 000	118 000	118 000
Total Assets	118 000	118 000	118 000	118 000
Total Retained Equity	−514 000	−465 000	−420 000	−394 000
Total Equity	−414 000	−365 000	−320 000	−294 000
Total Long-Term Debt	528 000	478 000	433 000	408 000
Total Current Debt	5 000	5 000	5 000	5 000
Total Equity and Debt	118 000	118 000	118 000	118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	49 000	45 000	26 000	17 000
Operating Profit	−49 000	−45 000	−26 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−49 000	−45 000	−26 000	−17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	118 000	118 000	118 000	118 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	118 000	118 000	118 000	118 000
Total Assets	118 000	118 000	118 000	118 000
Total Equity	−414 000	−365 000	−320 000	−294 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	528 000	478 000	433 000	408 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	5 000
Total Current Debt	5 000	5 000	5 000	5 000
Total Equity and Debt	118 000	118 000	118 000	118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,84 %	12,33 %	8,13 %	5,78 %
Debt-to-Equity Ratio	−1,28	−1,31	−1,35	−1,39
Operating Profit Margin	-	-	-	-
Current Ratio	23,6	23,6	23,6	23,6
Quick Ratio	−1,04	−1,04	−1,04	−1,04
Equity Ratio	−3,51	−3,09	−2,71	−2,49
Gross Profit Margin	-	-	-	-