VIKING CONSULT OG EIENDOM AS

7805 NAMSOS

Finances

Share Ownership

Return on Equity

−4,96 %

Current Ratio

16,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	465 000	201 000	467 000
Net Income	−7 000	16 000	81 000
Total Assets	149 000	166 000	203 000
Total Equity	141 000	147 000	131 000

Income (NOK)	2022	2021	2020
Revenue	465 000	201 000	467 000
Expenditure	472 000	181 000	364 000
Operating Profit	−7 000	21 000	103 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−7 000	21 000	103 000
Tax	0	5 000	22 000
Net Income	−7 000	16 000	81 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	149 000	166 000	203 000
Total Assets	149 000	166 000	203 000
Total Retained Equity	41 000	47 000	31 000
Total Equity	141 000	147 000	131 000
Total Long-Term Debt	0	0	0
Total Current Debt	9 000	19 000	72 000
Total Equity and Debt	149 000	166 000	203 000

Cash flow (NOK)	2022	2021	2020
Sales Income	405 000	201 000	467 000
Other Income	60 000	0	0
Revenue	465 000	201 000	467 000
Cost of Goods Sold	306 000	98 000	337 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	472 000	181 000	364 000
Operating Profit	−7 000	21 000	103 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	50 000
Net Income	−7 000	16 000	81 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	135 000	145 000	53 000
Total Current Assets	149 000	166 000	203 000
Total Assets	149 000	166 000	203 000
Total Equity	141 000	147 000	131 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	9 000	5 000	0
Unpaid Taxes	0	9 000	0
Dividends	0	0	50 000
Other Current Debt	0	0	0
Total Current Debt	9 000	19 000	72 000
Total Equity and Debt	149 000	166 000	203 000

Financial indicators	2022	2021	2020
Return on Equity	−4,96 %	10,88 %	61,83 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−1,51 %	10,45 %	22,06 %
Current Ratio	16,56	8,74	2,82
Quick Ratio	16,56	8,74	2,82
Equity Ratio	0,95	0,89	0,65
Gross Profit Margin	34,19 %	51,24 %	27,84 %