VIKINGBASE SMOLT AS

7100 RISSA

Finances

Return on Equity

201,57 %

Current Ratio

0,05

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−256 000	−117 000	−758 000	−622 000
Total Assets	312 000	155 000	46 000	558 000
Total Equity	−127 000	129 000	−1 474 000	−716 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	256 000	117 000	750 000	622 000
Operating Profit	−256 000	−117 000	−750 000	−622 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Earnings Before Tax	−256 000	−117 000	−758 000	−622 000
Tax	0	0	0	0
Net Income	−256 000	−117 000	−758 000	−622 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	288 000	0	0	0
Total Current Assets	24 000	155 000	46 000	558 000
Total Assets	312 000	155 000	46 000	558 000
Total Retained Equity	−2 086 000	−1 830 000	−1 713 000	−955 000
Total Equity	−127 000	129 000	−1 474 000	−716 000
Total Long-Term Debt	0	0	1 470 000	1 250 000
Total Current Debt	439 000	26 000	50 000	24 000
Total Equity and Debt	312 000	155 000	46 000	558 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	256 000	117 000	750 000	622 000
Operating Profit	−256 000	−117 000	−750 000	−622 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Dividends	0	0	0	0
Net Income	−256 000	−117 000	−758 000	−622 000

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	288 000	0	0	0
Total Fixed Assets	288 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	136 000	46 000	558 000
Total Current Assets	24 000	155 000	46 000	558 000
Total Assets	312 000	155 000	46 000	558 000
Total Equity	−127 000	129 000	−1 474 000	−716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 470 000	1 250 000
Creditors	18 000	26 000	50 000	24 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	421 000	0	0	0
Total Current Debt	439 000	26 000	50 000	24 000
Total Equity and Debt	312 000	155 000	46 000	558 000

Financial indicators	2022	2021	2020	2019
Return on Equity	201,57 %	−90,7 %	51,42 %	86,87 %
Debt-to-Equity Ratio	−0	0	−1	−1,75
Operating Profit Margin	-	-	-	-
Current Ratio	0,05	5,96	0,92	23,25
Quick Ratio	0,05	5,96	0,92	23,25
Equity Ratio	−0,41	0,83	−32,04	−1,28
Gross Profit Margin	-	-	-	-