VIPPERBYMAAN AS

5016 BERGEN

Finances

Share Ownership

Return on Equity

−47,92 %

Current Ratio

0,19

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	843 000	1 105 000	0	118 000
Net Income	69 000	−73 000	0	−31 000
Total Assets	116 000	221 000	2 000	5 000
Total Equity	−144 000	−213 000	−140 000	−140 000

Income (NOK)	2022	2021	2019
Revenue	843 000	1 105 000	118 000
Expenditure	767 000	1 176 000	151 000
Operating Profit	75 000	−71 000	−31 000
Financial Income	0	0	0
Financial Costs	6 000	2 000	0
Financial Balance	−6 000	−2 000	0
Earnings Before Tax	69 000	−73 000	−31 000
Tax	0	0	0
Net Income	69 000	−73 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	84 000	0	0
Total Current Assets	49 000	137 000	2 000	5 000
Total Assets	116 000	221 000	2 000	5 000
Total Retained Equity	−174 000	−243 000	−170 000	−170 000
Total Equity	−144 000	−213 000	−140 000	−140 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	260 000	434 000	142 000	145 000
Total Equity and Debt	116 000	221 000	2 000	5 000

Cash flow (NOK)	2022	2021	2019
Sales Income	843 000	1 095 000	118 000
Other Income	0	10 000	0
Revenue	843 000	1 105 000	118 000
Cost of Goods Sold	102 000	120 000	16 000
Salary Costs	351 000	719 000	109 000
Depreciation	17 000	21 000	0
Impairment	0	0	0
Expenditure	767 000	1 176 000	151 000
Operating Profit	75 000	−71 000	−31 000
Financial Income	0	0	0
Financial Costs	6 000	2 000	0
Financial Balance	−6 000	−2 000	0
Dividends	0	0	0
Net Income	69 000	−73 000	−31 000

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	67 000	84 000	0	0
Total Tangible Assets	67 000	84 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	67 000	84 000	0	0
Stock	1 000	35 000	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	102 000	2 000	5 000
Total Current Assets	49 000	137 000	2 000	5 000
Total Assets	116 000	221 000	2 000	5 000
Total Equity	−144 000	−213 000	−140 000	−140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	92 000	94 000	94 000
Unpaid Taxes	70 000	103 000	0	11 000
Dividends	0	0	0	0
Other Current Debt	184 000	239 000	48 000	40 000
Total Current Debt	260 000	434 000	142 000	145 000
Total Equity and Debt	116 000	221 000	2 000	5 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−47,92 %	34,27 %	−0 %	22,14 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	8,9 %	−6,43 %	-	−26,27 %
Current Ratio	0,19	0,32	0,01	0,03
Quick Ratio	0,19	0,34	0,01	0,03
Equity Ratio	−1,24	−0,96	−70	−28
Gross Profit Margin	87,9 %	89,14 %	-	86,44 %