VESTNORSK BOLIGSERVICE AS

5131 NYBORG

Finances

Share Ownership

Return on Equity

−46,15 %

Current Ratio

0,77

Debt-to-Equity Ratio

26,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	130 000	132 000	128 000	86 000
Net Income	−36 000	−23 000	−54 000	−89 000
Total Assets	2 181 000	2 182 000	2 165 000	2 411 000
Total Equity	78 000	114 000	137 000	191 000

Income (NOK)	2022	2021	2020	2019
Revenue	130 000	132 000	128 000	86 000
Expenditure	97 000	88 000	129 000	175 000
Operating Profit	33 000	44 000	0	−89 000
Financial Income	0	0	0	0
Financial Costs	79 000	74 000	69 000	63 000
Financial Balance	−79 000	−74 000	−69 000	−63 000
Earnings Before Tax	−46 000	−29 000	−69 000	−152 000
Tax	−10 000	−6 000	−15 000	−63 000
Net Income	−36 000	−23 000	−54 000	−89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 158 000	2 159 000	2 165 000	2 126 000
Total Current Assets	23 000	22 000	1 000	285 000
Total Assets	2 181 000	2 182 000	2 165 000	2 411 000
Total Retained Equity	−244 000	−208 000	−185 000	−132 000
Total Equity	78 000	114 000	137 000	191 000
Total Long-Term Debt	2 072 000	2 062 000	2 030 000	2 157 000
Total Current Debt	30 000	5 000	−2 000	63 000
Total Equity and Debt	2 181 000	2 182 000	2 165 000	2 411 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	130 000	132 000	128 000	86 000
Revenue	130 000	132 000	128 000	86 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	12 000	12 000	10 000	5 000
Impairment	0	0	0	0
Expenditure	97 000	88 000	129 000	175 000
Operating Profit	33 000	44 000	0	−89 000
Financial Income	0	0	0	0
Financial Costs	79 000	74 000	69 000	63 000
Financial Balance	−79 000	−74 000	−69 000	−63 000
Dividends	0	0	0	0
Net Income	−36 000	−23 000	−54 000	−89 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	22 000	15 000	0
Real Eastate	2 106 000	2 106 000	2 106 000	2 106 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	32 000	44 000	21 000
Total Tangible Assets	2 126 000	2 138 000	2 150 000	2 126 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 158 000	2 159 000	2 165 000	2 126 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	1 000
Total Current Assets	23 000	22 000	1 000	285 000
Total Assets	2 181 000	2 182 000	2 165 000	2 411 000
Total Equity	78 000	114 000	137 000	191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 072 000	2 062 000	2 030 000	2 157 000
Creditors	27 000	3 000	−7 000	25 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	5 000	37 000
Total Current Debt	30 000	5 000	−2 000	63 000
Total Equity and Debt	2 181 000	2 182 000	2 165 000	2 411 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−46,15 %	−20,18 %	−39,42 %	−46,6 %
Debt-to-Equity Ratio	26,56	18,09	14,82	11,29
Operating Profit Margin	25,38 %	33,33 %	0 %	−103,49 %
Current Ratio	0,77	4,4	−0,5	4,52
Quick Ratio	0,77	4,4	−0,5	4,52
Equity Ratio	0,04	0,05	0,06	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %