VIKING GYM FARSUND AS

4550 FARSUND

Finances

Share Ownership

Return on Equity

66,67 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	312 000	300 000	241 000	106 000
Net Income	48 000	−11 000	9 000	−5 000
Total Assets	115 000	90 000	82 000	46 000
Total Equity	72 000	24 000	34 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	312 000	300 000	241 000	106 000
Expenditure	253 000	311 000	230 000	111 000
Operating Profit	60 000	−12 000	11 000	−5 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	60 000	−12 000	11 000	−5 000
Tax	11 000	−1 000	1 000	0
Net Income	48 000	−11 000	9 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	70 000	55 000	15 000
Total Current Assets	59 000	20 000	26 000	31 000
Total Assets	115 000	90 000	82 000	46 000
Total Retained Equity	42 000	−6 000	4 000	−5 000
Total Equity	72 000	24 000	34 000	25 000
Total Long-Term Debt	1 000	0	1 000	0
Total Current Debt	42 000	66 000	46 000	20 000
Total Equity and Debt	115 000	90 000	82 000	46 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	262 000	300 000	241 000	106 000
Other Income	50 000	0	0	0
Revenue	312 000	300 000	241 000	106 000
Cost of Goods Sold	0	7 000	0	0
Salary Costs	9 000	32 000	0	0
Depreciation	14 000	14 000	11 000	4 000
Impairment	0	0	0	0
Expenditure	253 000	311 000	230 000	111 000
Operating Profit	60 000	−12 000	11 000	−5 000
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	48 000	−11 000	9 000	−5 000

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	56 000	70 000	55 000	15 000
Total Tangible Assets	56 000	70 000	55 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	56 000	70 000	55 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	5 000	26 000	20 000
Total Current Assets	59 000	20 000	26 000	31 000
Total Assets	115 000	90 000	82 000	46 000
Total Equity	72 000	24 000	34 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	1 000	0
Creditors	3 000	14 000	32 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	52 000	14 000	20 000
Total Current Debt	42 000	66 000	46 000	20 000
Total Equity and Debt	115 000	90 000	82 000	46 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,67 %	−45,83 %	26,47 %	−20 %
Debt-to-Equity Ratio	0,01	0	0,03	0
Operating Profit Margin	19,23 %	−4 %	4,56 %	−4,72 %
Current Ratio	1,4	0,3	0,57	1,55
Quick Ratio	1,4	0,3	0,57	1,55
Equity Ratio	0,63	0,27	0,41	0,54
Gross Profit Margin	100 %	97,67 %	100 %	100 %