VIKING MALERSERVICE AS

4033 STAVANGER

Finances

Return on Equity

260,39 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 475 000	7 858 000	5 587 000	5 487 000
Net Income	1 466 000	1 204 000	943 000	599 000
Total Assets	5 668 000	4 464 000	1 882 000	1 576 000
Total Equity	563 000	1 447 000	843 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 475 000	7 858 000	5 587 000	5 487 000
Expenditure	12 468 000	6 192 000	4 366 000	4 685 000
Operating Profit	2 008 000	1 666 000	1 221 000	801 000
Financial Income	1 000	0	0	0
Financial Costs	125 000	116 000	12 000	32 000
Financial Balance	−124 000	−116 000	−12 000	−32 000
Earnings Before Tax	1 884 000	1 550 000	1 210 000	768 000
Tax	418 000	346 000	267 000	169 000
Net Income	1 466 000	1 204 000	943 000	599 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 024 000	1 608 000	47 000	18 000
Total Current Assets	3 645 000	2 856 000	1 835 000	1 558 000
Total Assets	5 668 000	4 464 000	1 882 000	1 576 000
Total Retained Equity	513 000	1 397 000	793 000	99 000
Total Equity	563 000	1 447 000	843 000	149 000
Total Long-Term Debt	2 250 000	1 881 000	0	0
Total Current Debt	2 855 000	1 136 000	1 039 000	1 426 000
Total Equity and Debt	5 668 000	4 464 000	1 882 000	1 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 475 000	7 855 000	5 575 000	5 478 000
Other Income	0	3 000	11 000	8 000
Revenue	14 475 000	7 858 000	5 587 000	5 487 000
Cost of Goods Sold	1 895 000	745 000	793 000	702 000
Salary Costs	6 815 000	3 394 000	2 934 000	3 411 000
Depreciation	618 000	519 000	14 000	4 000
Impairment	0	0	0	0
Expenditure	12 468 000	6 192 000	4 366 000	4 685 000
Operating Profit	2 008 000	1 666 000	1 221 000	801 000
Financial Income	1 000	0	0	0
Financial Costs	125 000	116 000	12 000	32 000
Financial Balance	−124 000	−116 000	−12 000	−32 000
Dividends	2 350 000	600 000	249 000	500 000
Net Income	1 466 000	1 204 000	943 000	599 000

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	2 024 000	1 608 000	47 000	18 000
Total Tangible Assets	2 024 000	1 608 000	47 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 024 000	1 608 000	47 000	18 000
Stock	0	0	0	0
Total Investments	1 000	1 000	0	0
Cash, Bank	2 935 000	643 000	235 000	92 000
Total Current Assets	3 645 000	2 856 000	1 835 000	1 558 000
Total Assets	5 668 000	4 464 000	1 882 000	1 576 000
Total Equity	563 000	1 447 000	843 000	149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 250 000	1 881 000	0	0
Creditors	204 000	45 000	5 000	35 000
Unpaid Taxes	381 000	482 000	430 000	431 000
Dividends	2 350 000	600 000	249 000	500 000
Other Current Debt	1 851 000	263 000	338 000	791 000
Total Current Debt	2 855 000	1 136 000	1 039 000	1 426 000
Total Equity and Debt	5 668 000	4 464 000	1 882 000	1 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	260,39 %	83,21 %	111,86 %	402,01 %
Debt-to-Equity Ratio	4	1,3	0	0
Operating Profit Margin	13,87 %	21,2 %	21,85 %	14,6 %
Current Ratio	1,28	2,51	1,77	1,09
Quick Ratio	1,28	2,51	1,77	1,09
Equity Ratio	0,1	0,32	0,45	0,09
Gross Profit Margin	86,91 %	90,52 %	85,81 %	87,21 %