VIR AS

7068 TRONDHEIM

Finances

Share Ownership

Return on Equity

31,53 %

Current Ratio

111

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	236 000	119 000	146 000	295 000
Net Income	35 000	−12 000	−12 000	44 000
Total Assets	111 000	76 000	91 000	149 000
Total Equity	111 000	76 000	88 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	236 000	119 000	146 000	295 000
Expenditure	194 000	131 000	161 000	237 000
Operating Profit	41 000	−12 000	−15 000	58 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	41 000	−12 000	−15 000	57 000
Tax	7 000	0	−3 000	14 000
Net Income	35 000	−12 000	−12 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	111 000	76 000	91 000	149 000
Total Assets	111 000	76 000	91 000	149 000
Total Retained Equity	81 000	46 000	58 000	70 000
Total Equity	111 000	76 000	88 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	0	3 000	49 000
Total Equity and Debt	111 000	76 000	91 000	149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	236 000	119 000	146 000	295 000
Other Income	0	0	0	0
Revenue	236 000	119 000	146 000	295 000
Cost of Goods Sold	87 000	33 000	35 000	95 000
Salary Costs	0	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	194 000	131 000	161 000	237 000
Operating Profit	41 000	−12 000	−15 000	58 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	35 000	−12 000	−12 000	44 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	30 000	47 000	120 000
Total Current Assets	111 000	76 000	91 000	149 000
Total Assets	111 000	76 000	91 000	149 000
Total Equity	111 000	76 000	88 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−6 000	0	3 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	34 000
Total Current Debt	1 000	0	3 000	49 000
Total Equity and Debt	111 000	76 000	91 000	149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,53 %	−15,79 %	−13,64 %	44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,37 %	−10,08 %	−10,27 %	19,66 %
Current Ratio	111	-	30,33	3,04
Quick Ratio	111	-	30,33	3,04
Equity Ratio	1	1	0,97	0,67
Gross Profit Margin	63,14 %	72,27 %	76,03 %	67,8 %