VIK BOLIGSTYLING AS

1165 OSLO

Finances

Share Ownership

Return on Equity

−402,22 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 792 000	4 694 000	4 702 000	3 800 000
Net Income	−543 000	409 000	433 000	394 000
Total Assets	1 021 000	1 686 000	1 579 000	1 289 000
Total Equity	135 000	678 000	569 000	536 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 792 000	4 694 000	4 702 000	3 800 000
Expenditure	5 336 000	4 166 000	4 144 000	3 289 000
Operating Profit	−545 000	528 000	558 000	512 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	2 000	7 000
Financial Balance	−1 000	−3 000	−2 000	−7 000
Earnings Before Tax	−545 000	525 000	556 000	506 000
Tax	−2 000	116 000	123 000	112 000
Net Income	−543 000	409 000	433 000	394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	111 000	0	0
Total Current Assets	940 000	1 575 000	1 579 000	1 289 000
Total Assets	1 021 000	1 686 000	1 579 000	1 289 000
Total Retained Equity	105 000	648 000	539 000	506 000
Total Equity	135 000	678 000	569 000	536 000
Total Long-Term Debt	0	2 000	0	2 000
Total Current Debt	886 000	1 006 000	1 010 000	752 000
Total Equity and Debt	1 021 000	1 686 000	1 579 000	1 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 792 000	4 694 000	4 702 000	3 800 000
Other Income	0	0	0	0
Revenue	4 792 000	4 694 000	4 702 000	3 800 000
Cost of Goods Sold	162 000	138 000	184 000	185 000
Salary Costs	1 984 000	1 706 000	1 740 000	1 404 000
Depreciation	30 000	27 000	0	0
Impairment	0	0	0	0
Expenditure	5 336 000	4 166 000	4 144 000	3 289 000
Operating Profit	−545 000	528 000	558 000	512 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	2 000	7 000
Financial Balance	−1 000	−3 000	−2 000	−7 000
Dividends	0	300 000	400 000	200 000
Net Income	−543 000	409 000	433 000	394 000

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	81 000	111 000	0	0
Total Tangible Assets	81 000	111 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 000	111 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	540 000	1 165 000	1 087 000	766 000
Total Current Assets	940 000	1 575 000	1 579 000	1 289 000
Total Assets	1 021 000	1 686 000	1 579 000	1 289 000
Total Equity	135 000	678 000	569 000	536 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	2 000
Creditors	144 000	28 000	0	71 000
Unpaid Taxes	238 000	157 000	232 000	220 000
Dividends	0	300 000	400 000	200 000
Other Current Debt	505 000	407 000	252 000	148 000
Total Current Debt	886 000	1 006 000	1 010 000	752 000
Total Equity and Debt	1 021 000	1 686 000	1 579 000	1 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−402,22 %	60,32 %	76,1 %	73,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−11,37 %	11,25 %	11,87 %	13,47 %
Current Ratio	1,06	1,57	1,56	1,71
Quick Ratio	1,06	1,57	1,56	1,71
Equity Ratio	0,13	0,4	0,36	0,42
Gross Profit Margin	96,62 %	97,06 %	96,09 %	95,13 %