VIKEN FRAKT AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

−59,3 %

Current Ratio

0,99

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 045 000	6 416 000	5 660 000	3 582 000
Net Income	−102 000	13 000	209 000	−148 000
Total Assets	2 061 000	1 424 000	1 663 000	1 120 000
Total Equity	172 000	274 000	262 000	53 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 045 000	6 416 000	5 660 000	3 582 000
Expenditure	8 146 000	6 393 000	5 387 000	3 769 000
Operating Profit	−102 000	23 000	274 000	−187 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	31 000	7 000	6 000	4 000
Financial Balance	−30 000	−7 000	−5 000	−3 000
Earnings Before Tax	−131 000	16 000	268 000	−190 000
Tax	−29 000	4 000	60 000	−42 000
Net Income	−102 000	13 000	209 000	−148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	281 000	44 000	56 000	93 000
Total Current Assets	1 781 000	1 380 000	1 608 000	1 028 000
Total Assets	2 061 000	1 424 000	1 663 000	1 120 000
Total Retained Equity	72 000	174 000	162 000	−47 000
Total Equity	172 000	274 000	262 000	53 000
Total Long-Term Debt	86 000	0	0	0
Total Current Debt	1 804 000	1 150 000	1 402 000	1 067 000
Total Equity and Debt	2 061 000	1 424 000	1 663 000	1 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 045 000	6 416 000	5 659 000	3 582 000
Other Income	0	0	1 000	0
Revenue	8 045 000	6 416 000	5 660 000	3 582 000
Cost of Goods Sold	5 000	17 000	0	33 000
Salary Costs	2 324 000	2 169 000	1 839 000	543 000
Depreciation	50 000	14 000	16 000	13 000
Impairment	0	0	0	0
Expenditure	8 146 000	6 393 000	5 387 000	3 769 000
Operating Profit	−102 000	23 000	274 000	−187 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	31 000	7 000	6 000	4 000
Financial Balance	−30 000	−7 000	−5 000	−3 000
Dividends	0	0	0	0
Net Income	−102 000	13 000	209 000	−148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	3 000	1 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	242 000	26 000	35 000	39 000
Fixtures	7 000	15 000	20 000	14 000
Total Tangible Assets	249 000	41 000	55 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	281 000	44 000	56 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	868 000	468 000	583 000	279 000
Total Current Assets	1 781 000	1 380 000	1 608 000	1 028 000
Total Assets	2 061 000	1 424 000	1 663 000	1 120 000
Total Equity	172 000	274 000	262 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	86 000	0	0	0
Creditors	618 000	109 000	304 000	552 000
Unpaid Taxes	291 000	297 000	425 000	−17 000
Dividends	0	0	0	0
Other Current Debt	894 000	739 000	653 000	533 000
Total Current Debt	1 804 000	1 150 000	1 402 000	1 067 000
Total Equity and Debt	2 061 000	1 424 000	1 663 000	1 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−59,3 %	4,74 %	79,77 %	−279,25 %
Debt-to-Equity Ratio	0,5	0	0	0
Operating Profit Margin	−1,27 %	0,36 %	4,84 %	−5,22 %
Current Ratio	0,99	1,2	1,15	0,96
Quick Ratio	0,99	1,2	1,15	0,96
Equity Ratio	0,08	0,19	0,16	0,05
Gross Profit Margin	99,94 %	99,74 %	100 %	99,08 %