AUTOSERVICE VIKEN AS

1470 LØRENSKOG

Finances

Share Ownership

Return on Equity

11,27 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 574 000	4 238 000	2 956 000	2 860 000
Net Income	31 000	176 000	61 000	219 000
Total Assets	1 090 000	947 000	708 000	415 000
Total Equity	275 000	244 000	68 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 574 000	4 238 000	2 956 000	2 860 000
Expenditure	4 531 000	4 015 000	2 896 000	2 644 000
Operating Profit	43 000	222 000	59 000	215 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	1 000	1 000	0	0
Financial Balance	2 000	2 000	3 000	4 000
Earnings Before Tax	45 000	224 000	62 000	219 000
Tax	13 000	49 000	2 000	0
Net Income	31 000	176 000	61 000	219 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	76 000	98 000	25 000
Total Current Assets	1 088 000	871 000	610 000	389 000
Total Assets	1 090 000	947 000	708 000	415 000
Total Retained Equity	175 000	144 000	−32 000	−92 000
Total Equity	275 000	244 000	68 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	815 000	704 000	640 000	407 000
Total Equity and Debt	1 090 000	947 000	708 000	415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 577 000	4 217 000	2 878 000	2 858 000
Other Income	−3 000	21 000	79 000	2 000
Revenue	4 574 000	4 238 000	2 956 000	2 860 000
Cost of Goods Sold	468 000	605 000	311 000	364 000
Salary Costs	2 339 000	1 986 000	1 714 000	1 889 000
Depreciation	18 000	21 000	19 000	3 000
Impairment	0	0	0	0
Expenditure	4 531 000	4 015 000	2 896 000	2 644 000
Operating Profit	43 000	222 000	59 000	215 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	1 000	1 000	0	0
Financial Balance	2 000	2 000	3 000	4 000
Dividends	0	0	0	0
Net Income	31 000	176 000	61 000	219 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 000	26 000	48 000	12 000
Total Tangible Assets	3 000	26 000	48 000	12 000
Total Fiancial Fixed Assets	0	50 000	50 000	13 000
Total Fixed Assets	3 000	76 000	98 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	131 000	504 000	126 000	342 000
Total Current Assets	1 088 000	871 000	610 000	389 000
Total Assets	1 090 000	947 000	708 000	415 000
Total Equity	275 000	244 000	68 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	178 000	0	75 000	67 000
Unpaid Taxes	372 000	353 000	328 000	144 000
Dividends	0	0	0	0
Other Current Debt	251 000	302 000	235 000	196 000
Total Current Debt	815 000	704 000	640 000	407 000
Total Equity and Debt	1 090 000	947 000	708 000	415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,27 %	72,13 %	89,71 %	2 737,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,94 %	5,24 %	2 %	7,52 %
Current Ratio	1,33	1,24	0,95	0,96
Quick Ratio	1,33	1,24	0,95	0,96
Equity Ratio	0,25	0,26	0,1	0,02
Gross Profit Margin	89,77 %	85,72 %	89,48 %	87,27 %