VIKEN HOMES AS

1187 OSLO

Finances

Share Ownership

Return on Equity

37,5 %

Current Ratio

0,89

Debt-to-Equity Ratio

32,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	237 000	170 000	52 000	0
Net Income	45 000	26 000	24 000	0
Total Assets	4 107 000	4 039 000	4 075 000	24 000
Total Equity	120 000	75 000	49 000	24 000

Income (NOK)	2022	2021	2020
Revenue	237 000	170 000	52 000
Expenditure	77 000	45 000	1 000
Operating Profit	160 000	126 000	52 000
Financial Income	0	0	0
Financial Costs	111 000	93 000	22 000
Financial Balance	−111 000	−93 000	−22 000
Earnings Before Tax	49 000	33 000	30 000
Tax	3 000	7 000	5 000
Net Income	45 000	26 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 049 000	3 995 000	4 055 000	0
Total Current Assets	58 000	44 000	20 000	24 000
Total Assets	4 107 000	4 039 000	4 075 000	24 000
Total Retained Equity	90 000	45 000	19 000	−6 000
Total Equity	120 000	75 000	49 000	24 000
Total Long-Term Debt	3 922 000	3 956 000	4 020 000	0
Total Current Debt	65 000	8 000	6 000	0
Total Equity and Debt	4 107 000	4 039 000	4 075 000	24 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	237 000	170 000	52 000
Revenue	237 000	170 000	52 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	77 000	45 000	1 000
Operating Profit	160 000	126 000	52 000
Financial Income	0	0	0
Financial Costs	111 000	93 000	22 000
Financial Balance	−111 000	−93 000	−22 000
Dividends	0	0	0
Net Income	45 000	26 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 055 000	4 055 000	4 055 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 055 000	4 055 000	4 055 000	0
Total Fiancial Fixed Assets	−6 000	−60 000	0	0
Total Fixed Assets	4 049 000	3 995 000	4 055 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	39 000	20 000	24 000
Total Current Assets	58 000	44 000	20 000	24 000
Total Assets	4 107 000	4 039 000	4 075 000	24 000
Total Equity	120 000	75 000	49 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 922 000	3 956 000	4 020 000	0
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	0	0	0
Total Current Debt	65 000	8 000	6 000	0
Total Equity and Debt	4 107 000	4 039 000	4 075 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,5 %	34,67 %	48,98 %	0 %
Debt-to-Equity Ratio	32,68	52,75	82,04	0
Operating Profit Margin	67,51 %	74,12 %	100 %	-
Current Ratio	0,89	5,5	3,33	-
Quick Ratio	0,89	5,5	3,33	-
Equity Ratio	0,03	0,02	0,01	1
Gross Profit Margin	100 %	100 %	100 %	-