VIKING KONTROLL AS

0668 OSLO

Finances

Share Ownership

Return on Equity

−123,78 %

Current Ratio

0,78

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 603 000	22 406 000	16 271 000	5 604 000
Net Income	−4 148 000	−2 148 000	−1 393 000	−2 297 000
Total Assets	16 262 000	15 498 000	13 560 000	11 704 000
Total Equity	3 351 000	3 119 000	0	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 603 000	22 406 000	16 271 000	5 604 000
Expenditure	33 722 000	25 031 000	17 957 000	8 508 000
Operating Profit	−5 119 000	−2 624 000	−1 686 000	−2 903 000
Financial Income	0	1 000	3 000	3 000
Financial Costs	199 000	131 000	104 000	45 000
Financial Balance	−199 000	−130 000	−101 000	−42 000
Earnings Before Tax	−5 318 000	−2 754 000	−1 786 000	−2 945 000
Tax	−1 170 000	−606 000	−393 000	−648 000
Net Income	−4 148 000	−2 148 000	−1 393 000	−2 297 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 091 000	5 973 000	6 462 000	6 251 000
Total Current Assets	9 171 000	9 526 000	7 098 000	5 453 000
Total Assets	16 262 000	15 498 000	13 560 000	11 704 000
Total Retained Equity	821 000	589 000	−30 000	12 000
Total Equity	3 351 000	3 119 000	0	42 000
Total Long-Term Debt	1 198 000	703 000	524 000	678 000
Total Current Debt	11 713 000	11 676 000	13 036 000	10 984 000
Total Equity and Debt	16 262 000	15 498 000	13 560 000	11 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 549 000	20 492 000	15 418 000	5 347 000
Other Income	3 054 000	1 915 000	853 000	256 000
Revenue	28 603 000	22 406 000	16 271 000	5 604 000
Cost of Goods Sold	7 245 000	5 735 000	3 085 000	365 000
Salary Costs	12 650 000	9 287 000	6 824 000	4 139 000
Depreciation	1 821 000	983 000	719 000	425 000
Impairment	0	0	0	0
Expenditure	33 722 000	25 031 000	17 957 000	8 508 000
Operating Profit	−5 119 000	−2 624 000	−1 686 000	−2 903 000
Financial Income	0	1 000	3 000	3 000
Financial Costs	199 000	131 000	104 000	45 000
Financial Balance	−199 000	−130 000	−101 000	−42 000
Dividends	0	0	0	0
Net Income	−4 148 000	−2 148 000	−1 393 000	−2 297 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 577 000	4 531 000	4 548 000	5 084 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 514 000	1 442 000	1 914 000	1 167 000
Total Tangible Assets	3 514 000	1 442 000	1 914 000	1 167 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 091 000	5 973 000	6 462 000	6 251 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	1 000	307 000	1 061 000
Total Current Assets	9 171 000	9 526 000	7 098 000	5 453 000
Total Assets	16 262 000	15 498 000	13 560 000	11 704 000
Total Equity	3 351 000	3 119 000	0	42 000
Short-Term Group Debt	6 599 000	8 298 000	10 388 000	9 723 000
Total Long-Term Debt	1 198 000	703 000	524 000	678 000
Creditors	1 438 000	697 000	283 000	178 000
Unpaid Taxes	1 522 000	1 291 000	1 210 000	439 000
Dividends	0	0	0	0
Other Current Debt	2 154 000	1 390 000	1 155 000	644 000
Total Current Debt	11 713 000	11 676 000	13 036 000	10 984 000
Total Equity and Debt	16 262 000	15 498 000	13 560 000	11 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−123,78 %	−68,87 %	-	−5 469,05 %
Debt-to-Equity Ratio	0,36	0,23	-	16,14
Operating Profit Margin	−17,9 %	−11,71 %	−10,36 %	−51,8 %
Current Ratio	0,78	0,82	0,54	0,5
Quick Ratio	0,78	0,82	0,54	0,5
Equity Ratio	0,21	0,2	0	0
Gross Profit Margin	74,67 %	74,4 %	81,04 %	93,49 %