VIKINGER I VESTFOLD OG TELEMARK

3126 TØNSBERG

Finances

Share Ownership

Return on Equity

26,15 %

Current Ratio

14,4

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019
Revenue	582 000	637 000	463 000
Net Income	251 000	412 000	297 000
Total Assets	1 028 000	709 000	298 000
Total Equity	960 000	709 000	297 000

Income (NOK)	2021	2020	2019
Revenue	582 000	637 000	463 000
Expenditure	331 000	224 000	166 000
Operating Profit	251 000	412 000	297 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	251 000	412 000	297 000
Tax	0	0	0
Net Income	251 000	412 000	297 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	49 000	22 000	0
Total Current Assets	979 000	687 000	298 000
Total Assets	1 028 000	709 000	298 000
Total Retained Equity	960 000	709 000	297 000
Total Equity	960 000	709 000	297 000
Total Long-Term Debt	0	0	0
Total Current Debt	68 000	0	1 000
Total Equity and Debt	1 028 000	709 000	298 000

Cash flow (NOK)	2021	2020	2019
Sales Income	582 000	637 000	463 000
Other Income	0	0	0
Revenue	582 000	637 000	463 000
Cost of Goods Sold	0	6 000	0
Salary Costs	0	0	1 000
Depreciation	6 000	1 000	0
Impairment	0	0	0
Expenditure	331 000	224 000	166 000
Operating Profit	251 000	412 000	297 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	251 000	412 000	297 000

Balance details (NOK)	2021	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	49 000	22 000	0
Total Tangible Assets	49 000	22 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	49 000	22 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	918 000	687 000	298 000
Total Current Assets	979 000	687 000	298 000
Total Assets	1 028 000	709 000	298 000
Total Equity	960 000	709 000	297 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	68 000	0	1 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	68 000	0	1 000
Total Equity and Debt	1 028 000	709 000	298 000

Financial indicators	2021	2020	2019
Return on Equity	26,15 %	58,11 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	43,13 %	64,68 %	64,15 %
Current Ratio	14,4	-	298
Quick Ratio	14,4	-	298
Equity Ratio	0,93	1	1
Gross Profit Margin	100 %	99,06 %	100 %