VIKENCONSULT AS

1676 KRÅKERØY

Finances

Share Ownership

Return on Equity

57,37 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 812 000	5 416 000	3 491 000	2 832 000
Net Income	1 129 000	885 000	339 000	395 000
Total Assets	3 663 000	2 360 000	1 736 000	2 097 000
Total Equity	1 968 000	1 199 000	514 000	495 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 812 000	5 416 000	3 491 000	2 832 000
Expenditure	4 346 000	4 292 000	2 997 000	2 288 000
Operating Profit	1 466 000	1 124 000	494 000	543 000
Financial Income	3 000	0	1 000	0
Financial Costs	20 000	12 000	37 000	9 000
Financial Balance	−17 000	−12 000	−36 000	−9 000
Earnings Before Tax	1 449 000	1 112 000	458 000	534 000
Tax	320 000	227 000	119 000	139 000
Net Income	1 129 000	885 000	339 000	395 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 068 000	453 000	532 000	477 000
Total Current Assets	2 594 000	1 907 000	1 204 000	1 620 000
Total Assets	3 663 000	2 360 000	1 736 000	2 097 000
Total Retained Equity	1 868 000	1 099 000	414 000	395 000
Total Equity	1 968 000	1 199 000	514 000	495 000
Total Long-Term Debt	489 000	243 000	477 000	389 000
Total Current Debt	1 206 000	918 000	745 000	1 213 000
Total Equity and Debt	3 663 000	2 360 000	1 736 000	2 097 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 727 000	5 416 000	2 939 000	2 832 000
Other Income	85 000	0	552 000	0
Revenue	5 812 000	5 416 000	3 491 000	2 832 000
Cost of Goods Sold	176 000	137 000	42 000	192 000
Salary Costs	3 033 000	3 310 000	2 310 000	1 372 000
Depreciation	170 000	158 000	122 000	63 000
Impairment	0	0	0	0
Expenditure	4 346 000	4 292 000	2 997 000	2 288 000
Operating Profit	1 466 000	1 124 000	494 000	543 000
Financial Income	3 000	0	1 000	0
Financial Costs	20 000	12 000	37 000	9 000
Financial Balance	−17 000	−12 000	−36 000	−9 000
Dividends	360 000	200 000	320 000	0
Net Income	1 129 000	885 000	339 000	395 000

Balance details (NOK)	2022	2021	2020	2019
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	1 068 000	453 000	532 000	477 000
Total Tangible Assets	1 068 000	453 000	532 000	477 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 068 000	453 000	532 000	477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 991 000	1 211 000	884 000	1 030 000
Total Current Assets	2 594 000	1 907 000	1 204 000	1 620 000
Total Assets	3 663 000	2 360 000	1 736 000	2 097 000
Total Equity	1 968 000	1 199 000	514 000	495 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	489 000	243 000	477 000	389 000
Creditors	400 000	23 000	143 000	180 000
Unpaid Taxes	351 000	379 000	252 000	323 000
Dividends	360 000	200 000	320 000	0
Other Current Debt	174 000	298 000	219 000	653 000
Total Current Debt	1 206 000	918 000	745 000	1 213 000
Total Equity and Debt	3 663 000	2 360 000	1 736 000	2 097 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,37 %	73,81 %	65,95 %	79,8 %
Debt-to-Equity Ratio	0,25	0,2	0,93	0,79
Operating Profit Margin	25,22 %	20,75 %	14,15 %	19,17 %
Current Ratio	2,15	2,08	1,62	1,34
Quick Ratio	2,15	2,08	1,62	1,34
Equity Ratio	0,54	0,51	0,3	0,24
Gross Profit Margin	96,97 %	97,47 %	98,8 %	93,22 %