ISOBYGG VIKEN AS

1866 BÅSTAD

Finances

Return on Equity

425,35 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 738 000	3 111 000	2 679 000	4 377 000
Net Income	604 000	194 000	−423 000	−299 000
Total Assets	966 000	659 000	347 000	774 000
Total Equity	142 000	−462 000	−656 000	−233 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 738 000	3 111 000	2 679 000	4 377 000
Expenditure	4 121 000	2 910 000	3 087 000	4 632 000
Operating Profit	617 000	201 000	−407 000	−281 000
Financial Income	0	0	0	0
Financial Costs	8 000	7 000	15 000	19 000
Financial Balance	−8 000	−7 000	−15 000	−19 000
Earnings Before Tax	609 000	194 000	−423 000	−299 000
Tax	5 000	0	0	0
Net Income	604 000	194 000	−423 000	−299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	10 000	10 000	153 000
Total Current Assets	930 000	649 000	337 000	621 000
Total Assets	966 000	659 000	347 000	774 000
Total Retained Equity	42 000	−562 000	−756 000	−333 000
Total Equity	142 000	−462 000	−656 000	−233 000
Total Long-Term Debt	41 000	59 000	77 000	87 000
Total Current Debt	783 000	1 062 000	925 000	920 000
Total Equity and Debt	966 000	659 000	347 000	774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 738 000	3 110 000	2 622 000	4 644 000
Other Income	0	1 000	57 000	−267 000
Revenue	4 738 000	3 111 000	2 679 000	4 377 000
Cost of Goods Sold	2 358 000	1 122 000	1 195 000	1 468 000
Salary Costs	1 032 000	1 051 000	903 000	1 723 000
Depreciation	1 000	0	16 000	102 000
Impairment	0	0	0	0
Expenditure	4 121 000	2 910 000	3 087 000	4 632 000
Operating Profit	617 000	201 000	−407 000	−281 000
Financial Income	0	0	0	0
Financial Costs	8 000	7 000	15 000	19 000
Financial Balance	−8 000	−7 000	−15 000	−19 000
Dividends	0	0	0	0
Net Income	604 000	194 000	−423 000	−299 000

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	26 000	0	0	153 000
Total Tangible Assets	26 000	0	0	153 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	0
Total Fixed Assets	36 000	10 000	10 000	153 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	374 000	367 000	77 000	216 000
Total Current Assets	930 000	649 000	337 000	621 000
Total Assets	966 000	659 000	347 000	774 000
Total Equity	142 000	−462 000	−656 000	−233 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 000	59 000	77 000	87 000
Creditors	356 000	647 000	520 000	438 000
Unpaid Taxes	207 000	148 000	46 000	250 000
Dividends	0	0	0	0
Other Current Debt	214 000	267 000	360 000	233 000
Total Current Debt	783 000	1 062 000	925 000	920 000
Total Equity and Debt	966 000	659 000	347 000	774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	425,35 %	−41,99 %	64,48 %	128,33 %
Debt-to-Equity Ratio	0,29	−0,13	−0,12	−0,37
Operating Profit Margin	13,02 %	6,46 %	−15,19 %	−6,42 %
Current Ratio	1,19	0,61	0,36	0,68
Quick Ratio	1,19	0,61	0,36	0,68
Equity Ratio	0,15	−0,7	−1,89	−0,3
Gross Profit Margin	50,23 %	63,93 %	55,39 %	66,46 %