VIKA EIENDOM AS

8622 MO I RANA

Finances

Share Ownership

Return on Equity

3,05 %

Current Ratio

1,8

Debt-to-Equity Ratio

3,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 886 000	10 287 000	8 645 000	8 937 000
Net Income	918 000	204 000	−742 000	2 481 000
Total Assets	129 489 000	123 784 000	133 690 000	131 326 000
Total Equity	30 058 000	23 186 000	22 982 000	21 103 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 886 000	10 287 000	8 645 000	8 937 000
Expenditure	6 377 000	6 321 000	5 971 000	4 666 000
Operating Profit	4 508 000	3 967 000	2 673 000	4 271 000
Financial Income	0	−1 000	21 000	20 000
Financial Costs	3 332 000	3 704 000	3 646 000	1 110 000
Financial Balance	−3 332 000	−3 705 000	−3 625 000	−1 090 000
Earnings Before Tax	1 176 000	262 000	−952 000	3 181 000
Tax	259 000	58 000	−209 000	700 000
Net Income	918 000	204 000	−742 000	2 481 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	121 415 000	123 543 000	125 574 000	122 622 000
Total Current Assets	8 074 000	241 000	8 116 000	8 704 000
Total Assets	129 489 000	123 784 000	133 690 000	131 326 000
Total Retained Equity	3 658 000	2 741 000	2 537 000	3 279 000
Total Equity	30 058 000	23 186 000	22 982 000	21 103 000
Total Long-Term Debt	94 944 000	97 444 000	101 871 000	98 154 000
Total Current Debt	4 487 000	3 154 000	8 837 000	12 069 000
Total Equity and Debt	129 489 000	123 784 000	133 690 000	131 326 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	779 000	798 000	408 000	0
Other Income	10 108 000	9 489 000	8 237 000	8 937 000
Revenue	10 886 000	10 287 000	8 645 000	8 937 000
Cost of Goods Sold	203 000	208 000	223 000	0
Salary Costs	0	0	0	0
Depreciation	2 709 000	2 702 000	2 694 000	1 289 000
Impairment	0	0	0	0
Expenditure	6 377 000	6 321 000	5 971 000	4 666 000
Operating Profit	4 508 000	3 967 000	2 673 000	4 271 000
Financial Income	0	−1 000	21 000	20 000
Financial Costs	3 332 000	3 704 000	3 646 000	1 110 000
Financial Balance	−3 332 000	−3 705 000	−3 625 000	−1 090 000
Dividends	0	0	0	0
Net Income	918 000	204 000	−742 000	2 481 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	120 797 000	123 021 000	124 993 000	121 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	452 000	521 000	581 000	651 000
Total Tangible Assets	121 249 000	123 543 000	125 574 000	122 622 000
Total Fiancial Fixed Assets	166 000	0	0	0
Total Fixed Assets	121 415 000	123 543 000	125 574 000	122 622 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	0
Total Current Assets	8 074 000	241 000	8 116 000	8 704 000
Total Assets	129 489 000	123 784 000	133 690 000	131 326 000
Total Equity	30 058 000	23 186 000	22 982 000	21 103 000
Short-Term Group Debt	3 629 000	2 680 000	0	0
Total Long-Term Debt	94 944 000	97 444 000	101 871 000	98 154 000
Creditors	672 000	153 000	7 514 000	12 069 000
Unpaid Taxes	186 000	312 000	1 318 000	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	5 000	0
Total Current Debt	4 487 000	3 154 000	8 837 000	12 069 000
Total Equity and Debt	129 489 000	123 784 000	133 690 000	131 326 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,05 %	0,88 %	−3,23 %	11,76 %
Debt-to-Equity Ratio	3,16	4,2	4,43	4,65
Operating Profit Margin	41,41 %	38,56 %	30,92 %	47,79 %
Current Ratio	1,8	0,08	0,92	0,72
Quick Ratio	1,8	0,08	0,92	0,72
Equity Ratio	0,23	0,19	0,17	0,16
Gross Profit Margin	98,14 %	97,98 %	97,42 %	100 %