VANGSÅSEN EIENDOM AS

0166 OSLO

Finances

Share Ownership

Return on Equity

−4,25 %

Current Ratio

Debt-to-Equity Ratio

2,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	204 000	754 000	742 000	754 000
Net Income	−77 000	230 000	337 000	331 000
Total Assets	6 255 000	5 678 000	5 808 000	6 019 000
Total Equity	1 811 000	1 889 000	1 658 000	1 322 000

Income (NOK)	2022	2021	2020	2019
Revenue	204 000	754 000	742 000	754 000
Expenditure	139 000	331 000	156 000	118 000
Operating Profit	64 000	423 000	585 000	635 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	167 000	131 000	157 000	215 000
Financial Balance	−163 000	−128 000	−154 000	−211 000
Earnings Before Tax	−99 000	295 000	432 000	425 000
Tax	−22 000	65 000	95 000	93 000
Net Income	−77 000	230 000	337 000	331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 256 000	5 515 000	5 606 000	5 698 000
Total Current Assets	0	163 000	202 000	321 000
Total Assets	6 255 000	5 678 000	5 808 000	6 019 000
Total Retained Equity	1 781 000	1 859 000	1 628 000	1 292 000
Total Equity	1 811 000	1 889 000	1 658 000	1 322 000
Total Long-Term Debt	4 361 000	3 695 000	4 028 000	4 608 000
Total Current Debt	83 000	94 000	122 000	89 000
Total Equity and Debt	6 255 000	5 678 000	5 808 000	6 019 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	204 000	754 000	742 000	754 000
Revenue	204 000	754 000	742 000	754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	91 000	91 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	139 000	331 000	156 000	118 000
Operating Profit	64 000	423 000	585 000	635 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	167 000	131 000	157 000	215 000
Financial Balance	−163 000	−128 000	−154 000	−211 000
Dividends	0	0	0	0
Net Income	−77 000	230 000	337 000	331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 256 000	5 515 000	5 606 000	5 698 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 256 000	5 515 000	5 606 000	5 698 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 256 000	5 515 000	5 606 000	5 698 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	148 000	202 000	321 000
Total Current Assets	0	163 000	202 000	321 000
Total Assets	6 255 000	5 678 000	5 808 000	6 019 000
Total Equity	1 811 000	1 889 000	1 658 000	1 322 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 361 000	3 695 000	4 028 000	4 608 000
Creditors	50 000	25 000	25 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	33 000	10 000	10 000	10 000
Total Current Debt	83 000	94 000	122 000	89 000
Total Equity and Debt	6 255 000	5 678 000	5 808 000	6 019 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,25 %	12,18 %	20,33 %	25,04 %
Debt-to-Equity Ratio	2,41	1,96	2,43	3,49
Operating Profit Margin	31,37 %	56,1 %	78,84 %	84,22 %
Current Ratio	0	1,73	1,66	3,61
Quick Ratio	0	1,73	1,66	3,61
Equity Ratio	0,29	0,33	0,29	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %