VIKEN RÅDGIVING AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

137,5 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	188 000	186 000	141 000	0
Net Income	11 000	−31 000	6 000	0
Total Assets	9 000	9 000	13 000	7 000
Total Equity	8 000	−1 000	0	0

Income (NOK)	2022	2021	2020
Revenue	188 000	186 000	141 000
Expenditure	177 000	225 000	136 000
Operating Profit	11 000	−39 000	6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	11 000	−39 000	6 000
Tax	0	−9 000	0
Net Income	11 000	−31 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	9 000	13 000	7 000
Total Current Assets	3 000	0	0	0
Total Assets	9 000	9 000	13 000	7 000
Total Retained Equity	9 000	−31 000	−30 000	−30 000
Total Equity	8 000	−1 000	0	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	10 000	12 000	6 000
Total Equity and Debt	9 000	9 000	13 000	7 000

Cash flow (NOK)	2022	2021	2020
Sales Income	188 000	186 000	91 000
Other Income	0	0	50 000
Revenue	188 000	186 000	141 000
Cost of Goods Sold	139 000	166 000	46 000
Salary Costs	0	0	0
Depreciation	0	12 000	4 000
Impairment	0	0	0
Expenditure	177 000	225 000	136 000
Operating Profit	11 000	−39 000	6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	11 000	−31 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	9 000	0	0
Total Intangible Assets	6 000	9 000	1 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	12 000	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	12 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	9 000	13 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	0	0	0
Total Current Assets	3 000	0	0	0
Total Assets	9 000	9 000	13 000	7 000
Total Equity	8 000	−1 000	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	1 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	10 000	6 000
Total Current Debt	1 000	10 000	12 000	6 000
Total Equity and Debt	9 000	9 000	13 000	7 000

Financial indicators	2022	2021	2020	2019
Return on Equity	137,5 %	3 100 %	-	-
Debt-to-Equity Ratio	0	−0	-	-
Operating Profit Margin	5,85 %	−20,97 %	4,26 %	-
Current Ratio	3	0	0	0
Quick Ratio	3	0	0	0
Equity Ratio	0,89	−0,11	0	0
Gross Profit Margin	26,06 %	10,75 %	67,38 %	-