7 VIKINGS AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

32 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	126 000	0	31 000	0
Net Income	8 000	−9 000	−31 000	−43 000
Total Assets	63 000	33 000	38 000	61 000
Total Equity	25 000	18 000	27 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	126 000	0	31 000	0
Expenditure	118 000	9 000	61 000	43 000
Operating Profit	8 000	−9 000	−31 000	−43 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	8 000	−9 000	−31 000	−43 000
Tax	0	0	0	0
Net Income	8 000	−9 000	−31 000	−43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	63 000	33 000	38 000	61 000
Total Assets	63 000	33 000	38 000	61 000
Total Retained Equity	−75 000	−82 000	−73 000	−43 000
Total Equity	25 000	18 000	27 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	37 000	15 000	11 000	3 000
Total Equity and Debt	63 000	33 000	38 000	61 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	126 000	0	31 000	0
Other Income	0	0	0	0
Revenue	126 000	0	31 000	0
Cost of Goods Sold	115 000	0	19 000	15 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	118 000	9 000	61 000	43 000
Operating Profit	8 000	−9 000	−31 000	−43 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	8 000	−9 000	−31 000	−43 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	2 000	7 000	46 000
Total Current Assets	63 000	33 000	38 000	61 000
Total Assets	63 000	33 000	38 000	61 000
Total Equity	25 000	18 000	27 000	57 000
Short-Term Group Debt	24 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	15 000	11 000	3 000
Total Current Debt	37 000	15 000	11 000	3 000
Total Equity and Debt	63 000	33 000	38 000	61 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32 %	−50 %	−114,81 %	−75,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,35 %	-	−100 %	-
Current Ratio	1,7	2,2	3,45	20,33
Quick Ratio	1,7	2,2	3,45	20,33
Equity Ratio	0,4	0,55	0,71	0,93
Gross Profit Margin	8,73 %	-	38,71 %	-