BJÅSTAD VIKEBAKK AS

6060 HAREID

Finances

Share Ownership

Return on Equity

89,22 %

Current Ratio

0,21

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	−42 000	15 000	11 000	−67 000
Net Income	−91 000	−66 000	−65 000	−33 000
Total Assets	27 000	100 000	221 000	637 000
Total Equity	−102 000	−11 000	55 000	120 000

Income (NOK)	2022	2021	2020	2019
Revenue	−42 000	15 000	11 000	−67 000
Expenditure	49 000	81 000	62 000	−34 000
Operating Profit	−91 000	−65 000	−51 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	9 000
Financial Balance	0	0	−3 000	−9 000
Earnings Before Tax	−91 000	−66 000	−54 000	−42 000
Tax	0	0	12 000	−9 000
Net Income	−91 000	−66 000	−65 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	12 000
Total Current Assets	27 000	100 000	221 000	625 000
Total Assets	27 000	100 000	221 000	637 000
Total Retained Equity	−152 000	−61 000	0	56 000
Total Equity	−102 000	−11 000	55 000	120 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	129 000	111 000	167 000	517 000
Total Equity and Debt	27 000	100 000	221 000	637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−42 000	15 000	11 000	−67 000
Other Income	0	0	0	0
Revenue	−42 000	15 000	11 000	−67 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−41 000	0	0	−128 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	49 000	81 000	62 000	−34 000
Operating Profit	−91 000	−65 000	−51 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	9 000
Financial Balance	0	0	−3 000	−9 000
Dividends	0	0	0	0
Net Income	−91 000	−66 000	−65 000	−33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	12 000	63 000	335 000
Total Current Assets	27 000	100 000	221 000	625 000
Total Assets	27 000	100 000	221 000	637 000
Total Equity	−102 000	−11 000	55 000	120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	17 000	3 000	0
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	123 000	92 000	163 000	517 000
Total Current Debt	129 000	111 000	167 000	517 000
Total Equity and Debt	27 000	100 000	221 000	637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,22 %	600 %	−118,18 %	−27,5 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	216,67 %	−433,33 %	−463,64 %	49,25 %
Current Ratio	0,21	0,9	1,32	1,21
Quick Ratio	0,21	0,9	1,32	1,21
Equity Ratio	−3,78	−0,11	0,25	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %