VIKA BIL AS

2770 JAREN

Finances

Share Ownership

Return on Equity

47,9 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 352 000	11 926 000	11 769 000	3 712 000
Net Income	1 243 000	170 000	555 000	302 000
Total Assets	6 563 000	2 997 000	2 953 000	1 507 000
Total Equity	2 595 000	1 476 000	1 423 000	983 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 352 000	11 926 000	11 769 000	3 712 000
Expenditure	17 678 000	11 674 000	11 041 000	3 322 000
Operating Profit	1 674 000	252 000	727 000	390 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	80 000	34 000	19 000	1 000
Financial Balance	−79 000	−33 000	−18 000	0
Earnings Before Tax	1 594 000	219 000	709 000	390 000
Tax	352 000	48 000	154 000	88 000
Net Income	1 243 000	170 000	555 000	302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	539 000	534 000	547 000	26 000
Total Current Assets	6 024 000	2 463 000	2 406 000	1 481 000
Total Assets	6 563 000	2 997 000	2 953 000	1 507 000
Total Retained Equity	2 495 000	1 376 000	1 323 000	883 000
Total Equity	2 595 000	1 476 000	1 423 000	983 000
Total Long-Term Debt	592 000	45 000	563 000	0
Total Current Debt	3 376 000	1 476 000	967 000	524 000
Total Equity and Debt	6 563 000	2 997 000	2 953 000	1 507 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 352 000	11 814 000	11 769 000	3 679 000
Other Income	0	112 000	0	33 000
Revenue	19 352 000	11 926 000	11 769 000	3 712 000
Cost of Goods Sold	16 180 000	10 381 000	10 008 000	2 455 000
Salary Costs	710 000	675 000	499 000	481 000
Depreciation	119 000	113 000	25 000	19 000
Impairment	0	0	0	0
Expenditure	17 678 000	11 674 000	11 041 000	3 322 000
Operating Profit	1 674 000	252 000	727 000	390 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	80 000	34 000	19 000	1 000
Financial Balance	−79 000	−33 000	−18 000	0
Dividends	100 000	100 000	100 000	0
Net Income	1 243 000	170 000	555 000	302 000

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	115 000	0	0	0
Fixtures	423 000	534 000	547 000	26 000
Total Tangible Assets	539 000	534 000	547 000	26 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	539 000	534 000	547 000	26 000
Stock	5 622 000	2 241 000	1 038 000	604 000
Total Investments	0	0	0	0
Cash, Bank	40 000	30 000	1 183 000	477 000
Total Current Assets	6 024 000	2 463 000	2 406 000	1 481 000
Total Assets	6 563 000	2 997 000	2 953 000	1 507 000
Total Equity	2 595 000	1 476 000	1 423 000	983 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	592 000	45 000	563 000	0
Creditors	471 000	323 000	506 000	46 000
Unpaid Taxes	61 000	56 000	55 000	1 000
Dividends	100 000	100 000	100 000	0
Other Current Debt	1 663 000	112 000	179 000	388 000
Total Current Debt	3 376 000	1 476 000	967 000	524 000
Total Equity and Debt	6 563 000	2 997 000	2 953 000	1 507 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,9 %	11,52 %	39 %	30,72 %
Debt-to-Equity Ratio	0,23	0,03	0,4	0
Operating Profit Margin	8,65 %	2,11 %	6,18 %	10,51 %
Current Ratio	1,78	1,67	2,49	2,83
Quick Ratio	−2,68	−3,22	−33,89	−18,51
Equity Ratio	0,4	0,49	0,48	0,65
Gross Profit Margin	16,39 %	12,95 %	14,96 %	33,86 %