VIKING BYGG NORGE AS

2422 NYBERGSUND

Finances

Return on Equity

86,89 %

Current Ratio

0,31

Debt-to-Equity Ratio

−6,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	110 000	0	100 000	0
Net Income	−2 651 000	−412 000	9 000	−21 000
Total Assets	18 529 000	12 634 000	1 000	14 000
Total Equity	−3 051 000	−400 000	12 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	110 000	0	100 000	0
Expenditure	915 000	290 000	91 000	27 000
Operating Profit	−804 000	−290 000	9 000	−27 000
Financial Income	107 000	2 000	0	0
Financial Costs	1 953 000	124 000	0	0
Financial Balance	−1 846 000	−122 000	0	0
Earnings Before Tax	−2 651 000	−412 000	9 000	−27 000
Tax	0	0	0	−6 000
Net Income	−2 651 000	−412 000	9 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 437 000	8 654 000	0	6 000
Total Current Assets	93 000	3 981 000	1 000	8 000
Total Assets	18 529 000	12 634 000	1 000	14 000
Total Retained Equity	−3 081 000	−430 000	−18 000	−21 000
Total Equity	−3 051 000	−400 000	12 000	9 000
Total Long-Term Debt	21 284 000	12 883 000	0	0
Total Current Debt	296 000	152 000	−10 000	5 000
Total Equity and Debt	18 529 000	12 634 000	1 000	14 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	110 000	0	100 000	0
Other Income	0	0	0	0
Revenue	110 000	0	100 000	0
Cost of Goods Sold	0	0	64 000	0
Salary Costs	163 000	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	915 000	290 000	91 000	27 000
Operating Profit	−804 000	−290 000	9 000	−27 000
Financial Income	107 000	2 000	0	0
Financial Costs	1 953 000	124 000	0	0
Financial Balance	−1 846 000	−122 000	0	0
Dividends	0	0	0	0
Net Income	−2 651 000	−412 000	9 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	6 000
Real Eastate	18 172 000	8 654 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 172 000	8 654 000	0	0
Total Fiancial Fixed Assets	265 000	0	0	0
Total Fixed Assets	18 437 000	8 654 000	0	6 000
Stock	0	2 110 000	0	0
Total Investments	0	0	0	0
Cash, Bank	93 000	1 869 000	0	8 000
Total Current Assets	93 000	3 981 000	1 000	8 000
Total Assets	18 529 000	12 634 000	1 000	14 000
Total Equity	−3 051 000	−400 000	12 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 284 000	12 883 000	0	0
Creditors	235 000	94 000	20 000	0
Unpaid Taxes	159 000	96 000	−5 000	−2 000
Dividends	0	0	0	0
Other Current Debt	−99 000	−38 000	−26 000	7 000
Total Current Debt	296 000	152 000	−10 000	5 000
Total Equity and Debt	18 529 000	12 634 000	1 000	14 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,89 %	103 %	75 %	−233,33 %
Debt-to-Equity Ratio	−6,98	−32,21	0	0
Operating Profit Margin	−730,91 %	-	9 %	-
Current Ratio	0,31	26,19	−0,1	1,6
Quick Ratio	0,31	−2,03	−0,1	1,6
Equity Ratio	−0,16	−0,03	12	0,64
Gross Profit Margin	100 %	-	36 %	-