BENT VIKØREN AS

6854 KAUPANGER

Finances

Return on Equity

31,58 %

Current Ratio

2,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 264 000	16 344 000	16 659 000	16 460 000
Net Income	2 360 000	1 920 000	448 000	844 000
Total Assets	11 346 000	8 299 000	6 329 000	6 681 000
Total Equity	7 472 000	5 112 000	3 192 000	2 744 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 264 000	16 344 000	16 659 000	16 460 000
Expenditure	15 117 000	13 887 000	16 065 000	15 311 000
Operating Profit	2 147 000	2 457 000	594 000	1 136 000
Financial Income	768 000	21 000	22 000	2 000
Financial Costs	8 000	9 000	23 000	46 000
Financial Balance	760 000	12 000	−1 000	−44 000
Earnings Before Tax	2 907 000	2 468 000	594 000	1 092 000
Tax	547 000	548 000	146 000	249 000
Net Income	2 360 000	1 920 000	448 000	844 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 644 000	1 092 000	656 000	763 000
Total Current Assets	9 703 000	7 208 000	5 672 000	5 918 000
Total Assets	11 346 000	8 299 000	6 329 000	6 681 000
Total Retained Equity	7 442 000	5 082 000	3 162 000	2 714 000
Total Equity	7 472 000	5 112 000	3 192 000	2 744 000
Total Long-Term Debt	0	35 000	254 000	475 000
Total Current Debt	3 874 000	3 152 000	2 882 000	3 462 000
Total Equity and Debt	11 346 000	8 299 000	6 329 000	6 681 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 248 000	16 344 000	16 659 000	16 460 000
Other Income	16 000	0	0	0
Revenue	17 264 000	16 344 000	16 659 000	16 460 000
Cost of Goods Sold	7 629 000	7 820 000	9 069 000	8 073 000
Salary Costs	4 774 000	4 138 000	4 849 000	5 529 000
Depreciation	192 000	165 000	109 000	100 000
Impairment	0	0	0	0
Expenditure	15 117 000	13 887 000	16 065 000	15 311 000
Operating Profit	2 147 000	2 457 000	594 000	1 136 000
Financial Income	768 000	21 000	22 000	2 000
Financial Costs	8 000	9 000	23 000	46 000
Financial Balance	760 000	12 000	−1 000	−44 000
Dividends	0	0	0	0
Net Income	2 360 000	1 920 000	448 000	844 000

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	646 000	681 000	206 000	270 000
Total Tangible Assets	646 000	681 000	206 000	270 000
Total Fiancial Fixed Assets	998 000	411 000	450 000	493 000
Total Fixed Assets	1 644 000	1 092 000	656 000	763 000
Stock	692 000	682 000	724 000	332 000
Total Investments	0	0	0	0
Cash, Bank	5 255 000	3 791 000	2 627 000	2 866 000
Total Current Assets	9 703 000	7 208 000	5 672 000	5 918 000
Total Assets	11 346 000	8 299 000	6 329 000	6 681 000
Total Equity	7 472 000	5 112 000	3 192 000	2 744 000
Short-Term Group Debt	0	70 000	70 000	70 000
Total Long-Term Debt	0	35 000	254 000	475 000
Creditors	1 631 000	964 000	1 029 000	1 413 000
Unpaid Taxes	690 000	642 000	687 000	571 000
Dividends	0	0	0	0
Other Current Debt	1 007 000	927 000	936 000	1 174 000
Total Current Debt	3 874 000	3 152 000	2 882 000	3 462 000
Total Equity and Debt	11 346 000	8 299 000	6 329 000	6 681 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,58 %	37,56 %	14,04 %	30,76 %
Debt-to-Equity Ratio	0	0,01	0,08	0,17
Operating Profit Margin	12,44 %	15,03 %	3,57 %	6,9 %
Current Ratio	2,5	2,29	1,97	1,71
Quick Ratio	3,05	2,92	2,63	1,89
Equity Ratio	0,66	0,62	0,5	0,41
Gross Profit Margin	55,81 %	52,15 %	45,56 %	50,95 %