VIKING INTERNATIONAL TRANSPORT OG SPEDITION AS

3185 SKOPPUM

Finances

Return on Equity

−943,42 %

Current Ratio

1,05

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 630 000	43 212 000	41 804 000	49 920 000
Net Income	−5 736 000	−730 000	1 361 000	−148 000
Total Assets	7 996 000	16 250 000	12 064 000	13 281 000
Total Equity	608 000	6 345 000	7 174 000	5 813 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 630 000	43 212 000	41 804 000	49 920 000
Expenditure	44 464 000	42 872 000	40 251 000	50 128 000
Operating Profit	−5 835 000	340 000	1 553 000	−208 000
Financial Income	379 000	48 000	34 000	62 000
Financial Costs	305 000	1 033 000	45 000	39 000
Financial Balance	74 000	−985 000	−11 000	23 000
Earnings Before Tax	−5 762 000	−645 000	1 541 000	−184 000
Tax	−26 000	85 000	180 000	−37 000
Net Income	−5 736 000	−730 000	1 361 000	−148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	774 000	7 300 000	2 848 000	1 718 000
Total Current Assets	7 222 000	8 950 000	9 216 000	11 563 000
Total Assets	7 996 000	16 250 000	12 064 000	13 281 000
Total Retained Equity	−1 942 000	3 795 000	4 624 000	3 263 000
Total Equity	608 000	6 345 000	7 174 000	5 813 000
Total Long-Term Debt	500 000	2 526 000	0	0
Total Current Debt	6 887 000	7 380 000	4 889 000	7 468 000
Total Equity and Debt	7 996 000	16 250 000	12 064 000	13 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 133 000	40 267 000	38 320 000	49 463 000
Other Income	1 497 000	2 945 000	3 484 000	457 000
Revenue	38 630 000	43 212 000	41 804 000	49 920 000
Cost of Goods Sold	14 782 000	16 876 000	17 621 000	24 380 000
Salary Costs	14 710 000	16 443 000	14 000 000	16 218 000
Depreciation	244 000	223 000	227 000	296 000
Impairment	0	0	0	0
Expenditure	44 464 000	42 872 000	40 251 000	50 128 000
Operating Profit	−5 835 000	340 000	1 553 000	−208 000
Financial Income	379 000	48 000	34 000	62 000
Financial Costs	305 000	1 033 000	45 000	39 000
Financial Balance	74 000	−985 000	−11 000	23 000
Dividends	0	0	100 000	0
Net Income	−5 736 000	−730 000	1 361 000	−148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	60 000	240 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	659 000	607 000	708 000	461 000
Total Tangible Assets	659 000	607 000	708 000	461 000
Total Fiancial Fixed Assets	115 000	6 693 000	2 080 000	1 018 000
Total Fixed Assets	774 000	7 300 000	2 848 000	1 718 000
Stock	82 000	33 000	48 000	298 000
Total Investments	0	0	0	0
Cash, Bank	3 597 000	4 298 000	5 561 000	5 083 000
Total Current Assets	7 222 000	8 950 000	9 216 000	11 563 000
Total Assets	7 996 000	16 250 000	12 064 000	13 281 000
Total Equity	608 000	6 345 000	7 174 000	5 813 000
Short-Term Group Debt	0	442 000	0	0
Total Long-Term Debt	500 000	2 526 000	0	0
Creditors	2 383 000	2 874 000	1 790 000	3 408 000
Unpaid Taxes	970 000	1 428 000	1 191 000	1 311 000
Dividends	0	0	100 000	0
Other Current Debt	1 523 000	1 614 000	1 909 000	2 749 000
Total Current Debt	6 887 000	7 380 000	4 889 000	7 468 000
Total Equity and Debt	7 996 000	16 250 000	12 064 000	13 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−943,42 %	−11,51 %	18,97 %	−2,55 %
Debt-to-Equity Ratio	0,82	0,4	0	0
Operating Profit Margin	−15,1 %	0,79 %	3,71 %	−0,42 %
Current Ratio	1,05	1,21	1,89	1,55
Quick Ratio	1,06	1,22	1,9	1,61
Equity Ratio	0,08	0,39	0,59	0,44
Gross Profit Margin	61,73 %	60,95 %	57,85 %	51,16 %