VESET EIENDOM AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

−109,95 %

Current Ratio

0,51

Debt-to-Equity Ratio

16,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	226 000	233 000	395 000	265 000
Net Income	−243 000	−211 000	−67 000	−253 000
Total Assets	4 048 000	4 410 000	4 718 000	4 782 000
Total Equity	221 000	−2 537 000	−2 326 000	−2 259 000

Income (NOK)	2022	2021	2020	2019
Revenue	226 000	233 000	395 000	265 000
Expenditure	246 000	256 000	240 000	239 000
Operating Profit	−20 000	−22 000	155 000	27 000
Financial Income	0	0	0	0
Financial Costs	224 000	189 000	222 000	280 000
Financial Balance	−224 000	−189 000	−222 000	−280 000
Earnings Before Tax	−243 000	−211 000	−67 000	−253 000
Tax	0	0	0	0
Net Income	−243 000	−211 000	−67 000	−253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 983 000	4 181 000	4 380 000	4 579 000
Total Current Assets	65 000	229 000	338 000	203 000
Total Assets	4 048 000	4 410 000	4 718 000	4 782 000
Total Retained Equity	−3 079 000	−2 937 000	−2 726 000	−2 659 000
Total Equity	221 000	−2 537 000	−2 326 000	−2 259 000
Total Long-Term Debt	3 699 000	3 863 000	4 027 000	4 354 000
Total Current Debt	127 000	3 084 000	3 017 000	2 687 000
Total Equity and Debt	4 048 000	4 410 000	4 718 000	4 782 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	272 000	178 000	568 000	266 000
Other Income	−46 000	56 000	−173 000	0
Revenue	226 000	233 000	395 000	265 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	199 000	199 000	199 000	199 000
Impairment	0	0	0	0
Expenditure	246 000	256 000	240 000	239 000
Operating Profit	−20 000	−22 000	155 000	27 000
Financial Income	0	0	0	0
Financial Costs	224 000	189 000	222 000	280 000
Financial Balance	−224 000	−189 000	−222 000	−280 000
Dividends	0	0	0	0
Net Income	−243 000	−211 000	−67 000	−253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	3 036 000	3 196 000	3 356 000	3 516 000
Total Intangible Assets	3 190 000	3 350 000	3 510 000	3 670 000
Real Eastate	793 000	831 000	870 000	909 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	793 000	831 000	870 000	909 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 983 000	4 181 000	4 380 000	4 579 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	28 000	25 000
Total Current Assets	65 000	229 000	338 000	203 000
Total Assets	4 048 000	4 410 000	4 718 000	4 782 000
Total Equity	221 000	−2 537 000	−2 326 000	−2 259 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 699 000	3 863 000	4 027 000	4 354 000
Creditors	−4 000	102 000	101 000	102 000
Unpaid Taxes	27 000	0	61 000	0
Dividends	0	0	0	0
Other Current Debt	104 000	2 982 000	2 855 000	2 585 000
Total Current Debt	127 000	3 084 000	3 017 000	2 687 000
Total Equity and Debt	4 048 000	4 410 000	4 718 000	4 782 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−109,95 %	8,32 %	2,88 %	11,2 %
Debt-to-Equity Ratio	16,74	−1,52	−1,73	−1,93
Operating Profit Margin	−8,85 %	−9,44 %	39,24 %	10,19 %
Current Ratio	0,51	0,07	0,11	0,08
Quick Ratio	0,51	0,07	0,11	0,08
Equity Ratio	0,05	−0,58	−0,49	−0,47
Gross Profit Margin	100 %	100 %	100 %	100 %