VERKSVEGEN EIENDOM AS

7714 STEINKJER

Finances

Share Ownership

Return on Equity

−11,59 %

Current Ratio

1,3

Debt-to-Equity Ratio

1,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	290 000	260 000	102 000	400 000
Net Income	−62 000	−48 000	−138 000	−121 000
Total Assets	1 622 000	2 213 000	1 186 000	1 407 000
Total Equity	535 000	422 000	−29 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	290 000	260 000	102 000	400 000
Expenditure	300 000	251 000	203 000	474 000
Operating Profit	−11 000	9 000	−101 000	−74 000
Financial Income	0	0	0	0
Financial Costs	69 000	71 000	76 000	81 000
Financial Balance	−69 000	−71 000	−76 000	−81 000
Earnings Before Tax	−80 000	−62 000	−177 000	−155 000
Tax	−18 000	−14 000	−39 000	−34 000
Net Income	−62 000	−48 000	−138 000	−121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 225 000	1 386 000	1 168 000	1 270 000
Total Current Assets	396 000	827 000	18 000	137 000
Total Assets	1 622 000	2 213 000	1 186 000	1 407 000
Total Retained Equity	−340 000	−278 000	−229 000	−91 000
Total Equity	535 000	422 000	−29 000	109 000
Total Long-Term Debt	783 000	956 000	1 122 000	1 277 000
Total Current Debt	304 000	834 000	93 000	21 000
Total Equity and Debt	1 622 000	2 213 000	1 186 000	1 407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	290 000	260 000	102 000	400 000
Revenue	290 000	260 000	102 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	128 000	151 000	141 000	141 000
Impairment	0	0	0	0
Expenditure	300 000	251 000	203 000	474 000
Operating Profit	−11 000	9 000	−101 000	−74 000
Financial Income	0	0	0	0
Financial Costs	69 000	71 000	76 000	81 000
Financial Balance	−69 000	−71 000	−76 000	−81 000
Dividends	0	0	0	0
Net Income	−62 000	−48 000	−138 000	−121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	129 000	160 000	147 000	108 000
Real Eastate	1 097 000	1 225 000	1 021 000	1 162 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 097 000	1 225 000	1 021 000	1 162 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 225 000	1 386 000	1 168 000	1 270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	119 000	111 000	7 000	75 000
Total Current Assets	396 000	827 000	18 000	137 000
Total Assets	1 622 000	2 213 000	1 186 000	1 407 000
Total Equity	535 000	422 000	−29 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	783 000	956 000	1 122 000	1 277 000
Creditors	15 000	149 000	39 000	21 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	289 000	685 000	54 000	0
Total Current Debt	304 000	834 000	93 000	21 000
Total Equity and Debt	1 622 000	2 213 000	1 186 000	1 407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,59 %	−11,37 %	475,86 %	−111,01 %
Debt-to-Equity Ratio	1,46	2,27	−38,69	11,72
Operating Profit Margin	−3,79 %	3,46 %	−99,02 %	−18,5 %
Current Ratio	1,3	0,99	0,19	6,52
Quick Ratio	1,3	0,99	0,19	6,52
Equity Ratio	0,33	0,19	−0,02	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %