VIEUGUE PARTNERSHIP AS

4139 FISTER

Finances

Share Ownership

Return on Equity

170,54 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 864 000	285 000	0	0
Net Income	411 000	69 000	−4 000	−1 000
Total Assets	843 000	314 000	93 000	97 000
Total Equity	241 000	87 000	18 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 864 000	285 000	0	0
Expenditure	1 337 000	98 000	3 000	0
Operating Profit	527 000	186 000	−3 000	0
Financial Income	0	0	0	0
Financial Costs	0	78 000	1 000	1 000
Financial Balance	0	−78 000	−1 000	−1 000
Earnings Before Tax	527 000	108 000	−4 000	−1 000
Tax	116 000	39 000	0	0
Net Income	411 000	69 000	−4 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	75 000	75 000
Total Current Assets	843 000	314 000	18 000	22 000
Total Assets	843 000	314 000	93 000	97 000
Total Retained Equity	211 000	57 000	−12 000	−8 000
Total Equity	241 000	87 000	18 000	22 000
Total Long-Term Debt	0	0	75 000	75 000
Total Current Debt	602 000	227 000	0	0
Total Equity and Debt	843 000	314 000	93 000	97 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 864 000	285 000	0	0
Other Income	0	0	0	0
Revenue	1 864 000	285 000	0	0
Cost of Goods Sold	45 000	7 000	0	0
Salary Costs	1 227 000	82 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 337 000	98 000	3 000	0
Operating Profit	527 000	186 000	−3 000	0
Financial Income	0	0	0	0
Financial Costs	0	78 000	1 000	1 000
Financial Balance	0	−78 000	−1 000	−1 000
Dividends	257 000	0	0	0
Net Income	411 000	69 000	−4 000	−1 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	75 000	75 000
Total Fixed Assets	0	0	75 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	843 000	135 000	18 000	22 000
Total Current Assets	843 000	314 000	18 000	22 000
Total Assets	843 000	314 000	93 000	97 000
Total Equity	241 000	87 000	18 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	75 000	75 000
Creditors	5 000	5 000	0	0
Unpaid Taxes	186 000	99 000	0	0
Dividends	257 000	0	0	0
Other Current Debt	94 000	84 000	0	0
Total Current Debt	602 000	227 000	0	0
Total Equity and Debt	843 000	314 000	93 000	97 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,54 %	79,31 %	−22,22 %	−4,55 %
Debt-to-Equity Ratio	0	0	4,17	3,41
Operating Profit Margin	28,27 %	65,26 %	-	-
Current Ratio	1,4	1,38	-	-
Quick Ratio	1,4	1,38	-	-
Equity Ratio	0,29	0,28	0,19	0,23
Gross Profit Margin	97,59 %	97,54 %	-	-