VSK EIENDOM AS

9136 VANNAREID

Finances

Share Ownership

Return on Equity

1,45 %

Current Ratio

0,31

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 101 000	906 000	748 000	771 000
Net Income	83 000	101 000	150 000	61 000
Total Assets	13 960 000	10 601 000	9 238 000	9 106 000
Total Equity	5 707 000	2 487 000	2 386 000	2 236 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 101 000	906 000	748 000	771 000
Expenditure	863 000	651 000	404 000	508 000
Operating Profit	238 000	255 000	344 000	262 000
Financial Income	10 000	4 000	4 000	4 000
Financial Costs	142 000	130 000	152 000	187 000
Financial Balance	−132 000	−126 000	−148 000	−183 000
Earnings Before Tax	107 000	129 000	196 000	78 000
Tax	23 000	29 000	46 000	17 000
Net Income	83 000	101 000	150 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 614 000	10 028 000	8 591 000	8 886 000
Total Current Assets	346 000	573 000	646 000	220 000
Total Assets	13 960 000	10 601 000	9 238 000	9 106 000
Total Retained Equity	3 905 000	695 000	594 000	444 000
Total Equity	5 707 000	2 487 000	2 386 000	2 236 000
Total Long-Term Debt	7 122 000	7 947 000	6 668 000	6 775 000
Total Current Debt	1 131 000	167 000	183 000	95 000
Total Equity and Debt	13 960 000	10 601 000	9 238 000	9 106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 000	20 000	0	0
Other Income	1 089 000	887 000	748 000	771 000
Revenue	1 101 000	906 000	748 000	771 000
Cost of Goods Sold	1 000	0	0	2 000
Salary Costs	24 000	44 000	0	0
Depreciation	285 000	249 000	249 000	325 000
Impairment	0	0	0	0
Expenditure	863 000	651 000	404 000	508 000
Operating Profit	238 000	255 000	344 000	262 000
Financial Income	10 000	4 000	4 000	4 000
Financial Costs	142 000	130 000	152 000	187 000
Financial Balance	−132 000	−126 000	−148 000	−183 000
Dividends	0	0	0	0
Net Income	83 000	101 000	150 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	139 000	213 000	242 000	288 000
Real Eastate	12 967 000	9 815 000	8 350 000	8 599 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	509 000	0	0	0
Total Tangible Assets	13 476 000	9 815 000	8 350 000	8 599 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 614 000	10 028 000	8 591 000	8 886 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	209 000	54 000	99 000	14 000
Total Current Assets	346 000	573 000	646 000	220 000
Total Assets	13 960 000	10 601 000	9 238 000	9 106 000
Total Equity	5 707 000	2 487 000	2 386 000	2 236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 122 000	7 947 000	6 668 000	6 775 000
Creditors	21 000	34 000	4 000	17 000
Unpaid Taxes	118 000	101 000	149 000	35 000
Dividends	0	0	0	0
Other Current Debt	163 000	32 000	29 000	43 000
Total Current Debt	1 131 000	167 000	183 000	95 000
Total Equity and Debt	13 960 000	10 601 000	9 238 000	9 106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,45 %	4,06 %	6,29 %	2,73 %
Debt-to-Equity Ratio	1,25	3,2	2,79	3,03
Operating Profit Margin	21,62 %	28,15 %	45,99 %	33,98 %
Current Ratio	0,31	3,43	3,53	2,32
Quick Ratio	0,31	3,43	3,53	2,32
Equity Ratio	0,41	0,23	0,26	0,25
Gross Profit Margin	99,91 %	100 %	100 %	99,74 %