VIKING FITNESS AS

7100 RISSA

Finances

Share Ownership

Return on Equity

6,72 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 659 000	1 549 000	1 162 000	1 303 000
Net Income	8 000	−54 000	−35 000	111 000
Total Assets	380 000	379 000	398 000	388 000
Total Equity	119 000	112 000	166 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 659 000	1 549 000	1 162 000	1 303 000
Expenditure	1 651 000	1 618 000	1 202 000	1 155 000
Operating Profit	8 000	−68 000	−39 000	148 000
Financial Income	2 000	1 000	0	0
Financial Costs	1 000	2 000	5 000	6 000
Financial Balance	1 000	−1 000	−5 000	−6 000
Earnings Before Tax	10 000	−69 000	−44 000	143 000
Tax	2 000	−15 000	−10 000	31 000
Net Income	8 000	−54 000	−35 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	91 000	118 000	158 000
Total Current Assets	330 000	288 000	280 000	230 000
Total Assets	380 000	379 000	398 000	388 000
Total Retained Equity	89 000	82 000	136 000	170 000
Total Equity	119 000	112 000	166 000	200 000
Total Long-Term Debt	0	18 000	41 000	63 000
Total Current Debt	261 000	249 000	192 000	125 000
Total Equity and Debt	380 000	379 000	398 000	388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 658 000	1 549 000	1 063 000	1 303 000
Other Income	1 000	0	99 000	0
Revenue	1 659 000	1 549 000	1 162 000	1 303 000
Cost of Goods Sold	22 000	30 000	12 000	1 000
Salary Costs	123 000	134 000	43 000	0
Depreciation	41 000	41 000	41 000	38 000
Impairment	0	0	0	0
Expenditure	1 651 000	1 618 000	1 202 000	1 155 000
Operating Profit	8 000	−68 000	−39 000	148 000
Financial Income	2 000	1 000	0	0
Financial Costs	1 000	2 000	5 000	6 000
Financial Balance	1 000	−1 000	−5 000	−6 000
Dividends	0	0	0	0
Net Income	8 000	−54 000	−35 000	111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	14 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	77 000	118 000	158 000
Total Tangible Assets	37 000	77 000	118 000	158 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 000	91 000	118 000	158 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	140 000	141 000	161 000	122 000
Total Current Assets	330 000	288 000	280 000	230 000
Total Assets	380 000	379 000	398 000	388 000
Total Equity	119 000	112 000	166 000	200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	18 000	41 000	63 000
Creditors	223 000	215 000	196 000	71 000
Unpaid Taxes	25 000	16 000	4 000	0
Dividends	0	0	0	0
Other Current Debt	11 000	18 000	−8 000	22 000
Total Current Debt	261 000	249 000	192 000	125 000
Total Equity and Debt	380 000	379 000	398 000	388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,72 %	−48,21 %	−21,08 %	55,5 %
Debt-to-Equity Ratio	0	0,16	0,25	0,32
Operating Profit Margin	0,48 %	−4,39 %	−3,36 %	11,36 %
Current Ratio	1,26	1,16	1,46	1,84
Quick Ratio	1,26	1,16	1,46	1,84
Equity Ratio	0,31	0,3	0,42	0,52
Gross Profit Margin	98,67 %	98,06 %	98,97 %	99,92 %