VIKTEAM LÆGEVIKARBUREAU

DK-6700 ESBJERG

Finances

Share Ownership

Return on Equity

78,67 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	76 725 000	43 450 000	25 337 000
Net Income	3 197 000	1 458 000	559 000
Total Assets	17 099 000	12 535 000	10 286 000
Total Equity	4 064 000	3 534 000	4 676 000

Income (NOK)	2022	2021	2020
Revenue	76 725 000	43 450 000	25 337 000
Expenditure	72 420 000	41 716 000	24 358 000
Operating Profit	4 305 000	1 734 000	979 000
Financial Income	17 000	205 000	3 000
Financial Costs	223 000	67 000	240 000
Financial Balance	−206 000	138 000	−237 000
Earnings Before Tax	4 099 000	1 872 000	742 000
Tax	902 000	414 000	183 000
Net Income	3 197 000	1 458 000	559 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	102 000	656 000	425 000
Total Current Assets	16 997 000	11 879 000	9 861 000
Total Assets	17 099 000	12 535 000	10 286 000
Total Retained Equity	4 064 000	1 954 000	3 096 000
Total Equity	4 064 000	3 534 000	4 676 000
Total Long-Term Debt	0	58 000	0
Total Current Debt	13 036 000	8 943 000	5 610 000
Total Equity and Debt	17 100 000	12 535 000	10 286 000

Cash flow (NOK)	2022	2021	2020
Sales Income	76 725 000	43 450 000	25 337 000
Other Income	0	0	0
Revenue	76 725 000	43 450 000	25 337 000
Cost of Goods Sold	0	0	0
Salary Costs	62 197 000	41 634 000	24 338 000
Depreciation	0	82 000	20 000
Impairment	0	0	0
Expenditure	72 420 000	41 716 000	24 358 000
Operating Profit	4 305 000	1 734 000	979 000
Financial Income	17 000	205 000	3 000
Financial Costs	223 000	67 000	240 000
Financial Balance	−206 000	138 000	−237 000
Dividends	0	2 600 000	0
Net Income	3 197 000	1 458 000	559 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	102 000	254 000	125 000
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	402 000	300 000
Total Fixed Assets	102 000	656 000	425 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 005 000	2 059 000	5 038 000
Total Current Assets	16 997 000	11 879 000	9 861 000
Total Assets	17 099 000	12 535 000	10 286 000
Total Equity	4 064 000	3 534 000	4 676 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	58 000	0
Creditors	4 895 000	766 000	392 000
Unpaid Taxes	0	0	0
Dividends	0	2 600 000	0
Other Current Debt	6 892 000	8 177 000	5 218 000
Total Current Debt	13 036 000	8 943 000	5 610 000
Total Equity and Debt	17 100 000	12 535 000	10 286 000

Financial indicators	2022	2021	2020
Return on Equity	78,67 %	41,26 %	11,95 %
Debt-to-Equity Ratio	0	0,02	0
Operating Profit Margin	5,61 %	3,99 %	3,86 %
Current Ratio	1,3	1,33	1,76
Quick Ratio	1,3	1,33	1,76
Equity Ratio	0,24	0,28	0,45
Gross Profit Margin	100 %	100 %	100 %

Rotate your device to see the full table