DIN VIKARPARTNER AS

0661 OSLO

Finances

Share Ownership

Return on Equity

96,95 %

Current Ratio

1,71

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	17 605 000	7 881 000	4 764 000	389 000
Net Income	1 560 000	−166 000	103 000	82 000
Total Assets	3 539 000	1 893 000	2 041 000	211 000
Total Equity	1 609 000	50 000	215 000	112 000

Income (NOK)	2021	2020	2019	2018
Revenue	17 605 000	7 881 000	4 764 000	389 000
Expenditure	15 604 000	8 079 000	4 628 000	282 000
Operating Profit	2 000 000	−198 000	136 000	107 000
Financial Income	0	3 000	0	0
Financial Costs	0	11 000	4 000	0
Financial Balance	0	−8 000	−4 000	0
Earnings Before Tax	2 000 000	−207 000	132 000	107 000
Tax	441 000	−41 000	29 000	25 000
Net Income	1 560 000	−166 000	103 000	82 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	243 000	69 000	79 000	0
Total Current Assets	3 296 000	1 824 000	1 961 000	211 000
Total Assets	3 539 000	1 893 000	2 041 000	211 000
Total Retained Equity	1 579 000	20 000	185 000	82 000
Total Equity	1 609 000	50 000	215 000	112 000
Total Long-Term Debt	2 000	1 000	1 000	0
Total Current Debt	1 928 000	1 842 000	1 825 000	99 000
Total Equity and Debt	3 539 000	1 893 000	2 041 000	211 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	17 605 000	7 646 000	4 764 000	389 000
Other Income	0	235 000	0	0
Revenue	17 605 000	7 881 000	4 764 000	389 000
Cost of Goods Sold	5 465 000	2 083 000	1 575 000	140 000
Salary Costs	8 189 000	4 850 000	2 712 000	74 000
Depreciation	31 000	11 000	5 000	0
Impairment	0	0	0	0
Expenditure	15 604 000	8 079 000	4 628 000	282 000
Operating Profit	2 000 000	−198 000	136 000	107 000
Financial Income	0	3 000	0	0
Financial Costs	0	11 000	4 000	0
Financial Balance	0	−8 000	−4 000	0
Dividends	0	0	0	0
Net Income	1 560 000	−166 000	103 000	82 000

Balance details (NOK)	2021	2020	2019	2018
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	151 000	69 000	30 000	0
Total Tangible Assets	151 000	69 000	30 000	0
Total Fiancial Fixed Assets	93 000	0	50 000	0
Total Fixed Assets	243 000	69 000	79 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 426 000	1 394 000	1 531 000	37 000
Total Current Assets	3 296 000	1 824 000	1 961 000	211 000
Total Assets	3 539 000	1 893 000	2 041 000	211 000
Total Equity	1 609 000	50 000	215 000	112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	1 000	0
Creditors	93 000	32 000	1 102 000	0
Unpaid Taxes	387 000	360 000	266 000	14 000
Dividends	0	0	0	0
Other Current Debt	1 007 000	1 450 000	428 000	60 000
Total Current Debt	1 928 000	1 842 000	1 825 000	99 000
Total Equity and Debt	3 539 000	1 893 000	2 041 000	211 000

Financial indicators	2021	2020	2019	2018
Return on Equity	96,95 %	−332 %	47,91 %	73,21 %
Debt-to-Equity Ratio	0	0,02	0	0
Operating Profit Margin	11,36 %	−2,51 %	2,85 %	27,51 %
Current Ratio	1,71	0,99	1,07	2,13
Quick Ratio	1,71	0,99	1,07	2,13
Equity Ratio	0,45	0,03	0,11	0,53
Gross Profit Margin	68,96 %	73,57 %	66,94 %	64,01 %