VIKEN ACCOUNTING AS

2000 LILLESTRØM

Finances

Share Ownership

Return on Equity

26,63 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 057 000	1 493 000	1 156 000	760 000
Net Income	53 000	144 000	107 000	67 000
Total Assets	1 012 000	815 000	441 000	244 000
Total Equity	199 000	516 000	207 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 057 000	1 493 000	1 156 000	760 000
Expenditure	2 990 000	1 306 000	1 018 000	673 000
Operating Profit	68 000	187 000	138 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	68 000	187 000	138 000	87 000
Tax	14 000	44 000	31 000	20 000
Net Income	53 000	144 000	107 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	181 000	190 000	0	0
Total Current Assets	831 000	625 000	441 000	244 000
Total Assets	1 012 000	815 000	441 000	244 000
Total Retained Equity	4 000	321 000	177 000	70 000
Total Equity	199 000	516 000	207 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	813 000	299 000	235 000	145 000
Total Equity and Debt	1 012 000	815 000	441 000	244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 057 000	1 493 000	1 156 000	760 000
Other Income	0	0	0	0
Revenue	3 057 000	1 493 000	1 156 000	760 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 743 000	1 034 000	859 000	478 000
Depreciation	8 000	0	0	0
Impairment	750 000	0	0	0
Expenditure	2 990 000	1 306 000	1 018 000	673 000
Operating Profit	68 000	187 000	138 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	370 000	0	0	0
Net Income	53 000	144 000	107 000	67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	130 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	51 000	190 000	0	0
Total Tangible Assets	51 000	190 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	181 000	190 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	250 000	395 000	275 000	118 000
Total Current Assets	831 000	625 000	441 000	244 000
Total Assets	1 012 000	815 000	441 000	244 000
Total Equity	199 000	516 000	207 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	72 000	50 000	3 000	1 000
Unpaid Taxes	193 000	110 000	118 000	79 000
Dividends	370 000	0	0	0
Other Current Debt	404 000	95 000	83 000	45 000
Total Current Debt	813 000	299 000	235 000	145 000
Total Equity and Debt	1 012 000	815 000	441 000	244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,63 %	27,91 %	51,69 %	67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,22 %	12,53 %	11,94 %	11,45 %
Current Ratio	1,02	2,09	1,88	1,68
Quick Ratio	1,02	2,09	1,88	1,68
Equity Ratio	0,2	0,63	0,47	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %