VIVIT AS

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

−1 683,33 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	54 000	367 000	217 000	304 000
Net Income	−101 000	53 000	−147 000	120 000
Total Assets	72 000	163 000	126 000	257 000
Total Equity	6 000	107 000	54 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	54 000	367 000	217 000	304 000
Expenditure	155 000	314 000	364 000	184 000
Operating Profit	−101 000	53 000	−147 000	120 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−101 000	53 000	−147 000	120 000
Tax	0	0	0	0
Net Income	−101 000	53 000	−147 000	120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	72 000	163 000	126 000	257 000
Total Assets	72 000	163 000	126 000	257 000
Total Retained Equity	−109 000	−8 000	−61 000	87 000
Total Equity	6 000	107 000	54 000	202 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	66 000	55 000	71 000	55 000
Total Equity and Debt	72 000	163 000	126 000	257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	54 000	367 000	217 000	304 000
Other Income	0	0	0	0
Revenue	54 000	367 000	217 000	304 000
Cost of Goods Sold	0	0	55 000	125 000
Salary Costs	121 000	285 000	266 000	49 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	155 000	314 000	364 000	184 000
Operating Profit	−101 000	53 000	−147 000	120 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	20 000
Net Income	−101 000	53 000	−147 000	120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	55 000	123 000	257 000
Total Current Assets	72 000	163 000	126 000	257 000
Total Assets	72 000	163 000	126 000	257 000
Total Equity	6 000	107 000	54 000	202 000
Short-Term Group Debt	0	1 000	1 000	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	2 000	7 000
Unpaid Taxes	12 000	22 000	40 000	23 000
Dividends	0	0	0	20 000
Other Current Debt	53 000	31 000	30 000	5 000
Total Current Debt	66 000	55 000	71 000	55 000
Total Equity and Debt	72 000	163 000	126 000	257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 683,33 %	49,53 %	−272,22 %	59,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−187,04 %	14,44 %	−67,74 %	39,47 %
Current Ratio	1,09	2,96	1,77	4,67
Quick Ratio	1,09	2,96	1,77	4,67
Equity Ratio	0,08	0,66	0,43	0,79
Gross Profit Margin	100 %	100 %	74,65 %	58,88 %