VRSD EIENDOM AS

3053 STEINBERG

Finances

Share Ownership

Return on Equity

0,12 %

Current Ratio

0,03

Debt-to-Equity Ratio

0,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	156 000	216 000	1 038 000	194 000
Net Income	2 000	78 000	747 000	28 000
Total Assets	4 257 000	4 231 000	4 830 000	4 143 000
Total Equity	1 652 000	1 650 000	1 572 000	825 000

Income (NOK)	2022	2021	2020	2019
Revenue	156 000	216 000	1 038 000	194 000
Expenditure	79 000	69 000	191 000	54 000
Operating Profit	77 000	147 000	847 000	140 000
Financial Income	0	0	0	0
Financial Costs	73 000	66 000	100 000	112 000
Financial Balance	−73 000	−66 000	−100 000	−112 000
Earnings Before Tax	3 000	81 000	747 000	28 000
Tax	1 000	3 000	0	0
Net Income	2 000	78 000	747 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 217 000	4 217 000	4 142 000	4 142 000
Total Current Assets	39 000	14 000	688 000	1 000
Total Assets	4 257 000	4 231 000	4 830 000	4 143 000
Total Retained Equity	52 000	50 000	−28 000	−775 000
Total Equity	1 652 000	1 650 000	1 572 000	825 000
Total Long-Term Debt	1 288 000	1 390 000	1 793 000	1 916 000
Total Current Debt	1 316 000	1 191 000	1 464 000	1 402 000
Total Equity and Debt	4 257 000	4 231 000	4 830 000	4 143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	814 000	0
Other Income	156 000	216 000	224 000	194 000
Revenue	156 000	216 000	1 038 000	194 000
Cost of Goods Sold	0	14 000	92 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	79 000	69 000	191 000	54 000
Operating Profit	77 000	147 000	847 000	140 000
Financial Income	0	0	0	0
Financial Costs	73 000	66 000	100 000	112 000
Financial Balance	−73 000	−66 000	−100 000	−112 000
Dividends	0	0	0	0
Net Income	2 000	78 000	747 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 217 000	4 217 000	4 142 000	4 142 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 217 000	4 217 000	4 142 000	4 142 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 217 000	4 217 000	4 142 000	4 142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	14 000	1 000	1 000
Total Current Assets	39 000	14 000	688 000	1 000
Total Assets	4 257 000	4 231 000	4 830 000	4 143 000
Total Equity	1 652 000	1 650 000	1 572 000	825 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 288 000	1 390 000	1 793 000	1 916 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 315 000	1 189 000	1 464 000	1 400 000
Total Current Debt	1 316 000	1 191 000	1 464 000	1 402 000
Total Equity and Debt	4 257 000	4 231 000	4 830 000	4 143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,12 %	4,73 %	47,52 %	3,39 %
Debt-to-Equity Ratio	0,78	0,84	1,14	2,32
Operating Profit Margin	49,36 %	68,06 %	81,6 %	72,16 %
Current Ratio	0,03	0,01	0,47	0
Quick Ratio	0,03	0,01	0,47	0
Equity Ratio	0,39	0,39	0,33	0,2
Gross Profit Margin	100 %	93,52 %	91,14 %	100 %