LAST VIKING NORWAY AS

8402 SORTLAND

Finances

Share Ownership

Return on Equity

−157,86 %

Current Ratio

6,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	71 000	50 000	0	0
Net Income	−693 000	−8 000	−9 000	0
Total Assets	517 000	12 000	22 000	23 000
Total Equity	439 000	2 000	10 000	16 000

Income (NOK)	2022	2021	2020
Revenue	71 000	50 000	0
Expenditure	749 000	60 000	11 000
Operating Profit	−679 000	−10 000	−11 000
Financial Income	0	0	0
Financial Costs	7 000	0	0
Financial Balance	−7 000	0	0
Earnings Before Tax	−686 000	−10 000	−11 000
Tax	8 000	−2 000	−2 000
Net Income	−693 000	−8 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	8 000	6 000	0
Total Current Assets	517 000	4 000	17 000	23 000
Total Assets	517 000	12 000	22 000	23 000
Total Retained Equity	−721 000	−28 000	−20 000	−14 000
Total Equity	439 000	2 000	10 000	16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	79 000	10 000	12 000	6 000
Total Equity and Debt	517 000	12 000	22 000	23 000

Cash flow (NOK)	2022	2021	2020
Sales Income	71 000	50 000	0
Other Income	0	0	0
Revenue	71 000	50 000	0
Cost of Goods Sold	77 000	49 000	0
Salary Costs	240 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	749 000	60 000	11 000
Operating Profit	−679 000	−10 000	−11 000
Financial Income	0	0	0
Financial Costs	7 000	0	0
Financial Balance	−7 000	0	0
Dividends	0	0	0
Net Income	−693 000	−8 000	−9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	8 000	6 000	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	8 000	6 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	4 000	17 000	23 000
Total Current Assets	517 000	4 000	17 000	23 000
Total Assets	517 000	12 000	22 000	23 000
Total Equity	439 000	2 000	10 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	12 000	6 000
Unpaid Taxes	32 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	40 000	10 000	0	0
Total Current Debt	79 000	10 000	12 000	6 000
Total Equity and Debt	517 000	12 000	22 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−157,86 %	−400 %	−90 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−956,34 %	−20 %	-	-
Current Ratio	6,54	0,4	1,42	3,83
Quick Ratio	6,54	0,4	1,42	3,83
Equity Ratio	0,85	0,17	0,45	0,7
Gross Profit Margin	−8,45 %	2 %	-	-