VESTRE VILBERG AS

2412 SØRSKOGBYGDA

Finances

Share Ownership

Return on Equity

25 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−82 000	−127 000	−52 000	−99 000
Total Assets	158 000	160 000	162 000	170 000
Total Equity	−328 000	−246 000	−119 000	−67 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	82 000	127 000	52 000	100 000
Operating Profit	−82 000	−127 000	−52 000	−100 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−82 000	−127 000	−52 000	−99 000
Tax	0	0	0	0
Net Income	−82 000	−127 000	−52 000	−99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	158 000	160 000	162 000	170 000
Total Assets	158 000	160 000	162 000	170 000
Total Retained Equity	−436 000	−354 000	−227 000	−175 000
Total Equity	−328 000	−246 000	−119 000	−67 000
Total Long-Term Debt	486 000	406 000	280 000	238 000
Total Current Debt	0	0	0	0
Total Equity and Debt	158 000	160 000	162 000	170 000

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	82 000	127 000	52 000	100 000
Operating Profit	−82 000	−127 000	−52 000	−100 000
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	−82 000	−127 000	−52 000	−99 000

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	140 000	140 000	140 000	140 000
Total Investments	0	0	0	0
Cash, Bank	18 000	20 000	21 000	30 000
Total Current Assets	158 000	160 000	162 000	170 000
Total Assets	158 000	160 000	162 000	170 000
Total Equity	−328 000	−246 000	−119 000	−67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	486 000	406 000	280 000	238 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	158 000	160 000	162 000	170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25 %	51,63 %	43,7 %	147,76 %
Debt-to-Equity Ratio	−1,48	−1,65	−2,35	−3,55
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	−1,13	−1,14	−1,16	−1,21
Equity Ratio	−2,08	−1,54	−0,73	−0,39
Gross Profit Margin	-	-	-	-