VIKEN FJELLSPRENGNING AS

1630 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

74,45 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 466 000	9 186 000	6 257 000	5 843 000
Net Income	1 244 000	1 213 000	95 000	192 000
Total Assets	5 635 000	3 518 000	1 494 000	1 639 000
Total Equity	1 671 000	1 737 000	524 000	429 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 466 000	9 186 000	6 257 000	5 843 000
Expenditure	11 852 000	7 630 000	6 134 000	5 595 000
Operating Profit	1 615 000	1 556 000	123 000	248 000
Financial Income	16 000	0	0	0
Financial Costs	2 000	0	0	1 000
Financial Balance	14 000	0	0	−1 000
Earnings Before Tax	1 629 000	1 556 000	123 000	248 000
Tax	385 000	342 000	28 000	55 000
Net Income	1 244 000	1 213 000	95 000	192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 000	251 000	393 000	333 000
Total Current Assets	5 375 000	3 266 000	1 101 000	1 305 000
Total Assets	5 635 000	3 518 000	1 494 000	1 639 000
Total Retained Equity	1 571 000	1 637 000	424 000	329 000
Total Equity	1 671 000	1 737 000	524 000	429 000
Total Long-Term Debt	0	0	3 000	6 000
Total Current Debt	3 964 000	1 780 000	967 000	1 204 000
Total Equity and Debt	5 635 000	3 518 000	1 494 000	1 639 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 466 000	9 186 000	6 257 000	5 843 000
Other Income	0	0	0	0
Revenue	13 466 000	9 186 000	6 257 000	5 843 000
Cost of Goods Sold	2 480 000	2 827 000	2 817 000	2 005 000
Salary Costs	5 880 000	2 103 000	1 452 000	1 821 000
Depreciation	159 000	152 000	111 000	73 000
Impairment	0	0	0	0
Expenditure	11 852 000	7 630 000	6 134 000	5 595 000
Operating Profit	1 615 000	1 556 000	123 000	248 000
Financial Income	16 000	0	0	0
Financial Costs	2 000	0	0	1 000
Financial Balance	14 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	1 244 000	1 213 000	95 000	192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	15 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	212 000	187 000	309 000	248 000
Fixtures	48 000	24 000	54 000	55 000
Total Tangible Assets	260 000	211 000	363 000	303 000
Total Fiancial Fixed Assets	0	25 000	30 000	31 000
Total Fixed Assets	260 000	251 000	393 000	333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	206 000	1 583 000	86 000	601 000
Total Current Assets	5 375 000	3 266 000	1 101 000	1 305 000
Total Assets	5 635 000	3 518 000	1 494 000	1 639 000
Total Equity	1 671 000	1 737 000	524 000	429 000
Short-Term Group Debt	1 680 000	0	88 000	0
Total Long-Term Debt	0	0	3 000	6 000
Creditors	960 000	894 000	451 000	757 000
Unpaid Taxes	730 000	312 000	257 000	234 000
Dividends	0	0	0	0
Other Current Debt	594 000	214 000	139 000	155 000
Total Current Debt	3 964 000	1 780 000	967 000	1 204 000
Total Equity and Debt	5 635 000	3 518 000	1 494 000	1 639 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,45 %	69,83 %	18,13 %	44,76 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	11,99 %	16,94 %	1,97 %	4,24 %
Current Ratio	1,36	1,83	1,14	1,08
Quick Ratio	1,36	1,83	1,14	1,08
Equity Ratio	0,3	0,49	0,35	0,26
Gross Profit Margin	81,58 %	69,22 %	54,98 %	65,69 %