VIKAUNE EIENDOM AS

7504 STJØRDAL

Finances

Return on Equity

6,4 %

Current Ratio

107,07

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 889 000	5 372 000	6 200 000	4 603 000
Net Income	4 036 000	3 599 000	4 507 000	3 726 000
Total Assets	72 157 000	74 289 000	86 220 000	82 940 000
Total Equity	63 096 000	59 189 000	71 997 000	78 586 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 889 000	5 372 000	6 200 000	4 603 000
Expenditure	1 611 000	1 568 000	1 165 000	572 000
Operating Profit	4 279 000	3 803 000	5 034 000	4 031 000
Financial Income	39 000	11 000	114 000	140 000
Financial Costs	94 000	80 000	89 000	99 000
Financial Balance	−55 000	−69 000	25 000	41 000
Earnings Before Tax	4 225 000	3 734 000	5 058 000	4 072 000
Tax	188 000	135 000	552 000	346 000
Net Income	4 036 000	3 599 000	4 507 000	3 726 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 204 000	6 436 000	16 363 000	5 786 000
Total Current Assets	65 953 000	67 854 000	69 857 000	77 155 000
Total Assets	72 157 000	74 289 000	86 220 000	82 940 000
Total Retained Equity	62 596 000	58 689 000	71 497 000	78 086 000
Total Equity	63 096 000	59 189 000	71 997 000	78 586 000
Total Long-Term Debt	8 444 000	2 063 000	2 284 000	2 496 000
Total Current Debt	616 000	13 036 000	11 939 000	1 858 000
Total Equity and Debt	72 157 000	74 289 000	86 220 000	82 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 889 000	5 372 000	6 200 000	4 603 000
Revenue	5 889 000	5 372 000	6 200 000	4 603 000
Cost of Goods Sold	0	0	0	0
Salary Costs	91 000	85 000	81 000	73 000
Depreciation	232 000	94 000	37 000	32 000
Impairment	0	0	0	0
Expenditure	1 611 000	1 568 000	1 165 000	572 000
Operating Profit	4 279 000	3 803 000	5 034 000	4 031 000
Financial Income	39 000	11 000	114 000	140 000
Financial Costs	94 000	80 000	89 000	99 000
Financial Balance	−55 000	−69 000	25 000	41 000
Dividends	0	16 365 000	11 000 000	0
Net Income	4 036 000	3 599 000	4 507 000	3 726 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	770 000	984 000	314 000	345 000
Machinery and Plant Facilities	−6 000	11 000	20 000	0
Fixtures	0	0	0	0
Total Tangible Assets	764 000	995 000	334 000	345 000
Total Fiancial Fixed Assets	5 440 000	5 440 000	16 029 000	5 440 000
Total Fixed Assets	6 204 000	6 436 000	16 363 000	5 786 000
Stock	0	0	0	0
Total Investments	64 063 000	66 667 000	66 672 000	65 232 000
Cash, Bank	1 845 000	1 149 000	3 144 000	4 251 000
Total Current Assets	65 953 000	67 854 000	69 857 000	77 155 000
Total Assets	72 157 000	74 289 000	86 220 000	82 940 000
Total Equity	63 096 000	59 189 000	71 997 000	78 586 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 444 000	2 063 000	2 284 000	2 496 000
Creditors	0	27 000	17 000	5 000
Unpaid Taxes	21 000	20 000	21 000	17 000
Dividends	0	16 365 000	11 000 000	0
Other Current Debt	444 000	866 000	376 000	1 836 000
Total Current Debt	616 000	13 036 000	11 939 000	1 858 000
Total Equity and Debt	72 157 000	74 289 000	86 220 000	82 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,4 %	6,08 %	6,26 %	4,74 %
Debt-to-Equity Ratio	0,13	0,03	0,03	0,03
Operating Profit Margin	72,66 %	70,79 %	81,19 %	87,57 %
Current Ratio	107,07	5,21	5,85	41,53
Quick Ratio	107,07	5,21	5,85	41,53
Equity Ratio	0,87	0,8	0,84	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %