VIKEN BO OG OMSORG AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

58 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 548 000	16 481 000	1 733 000	0
Net Income	2 469 000	873 000	823 000	−8 000
Total Assets	12 913 000	4 449 000	1 753 000	92 000
Total Equity	4 257 000	1 788 000	915 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 548 000	16 481 000	1 733 000	0
Expenditure	31 315 000	15 366 000	679 000	8 000
Operating Profit	3 233 000	1 115 000	1 054 000	−8 000
Financial Income	10 000	1 000	0	0
Financial Costs	1 000	5 000	1 000	0
Financial Balance	9 000	−4 000	−1 000	0
Earnings Before Tax	3 242 000	1 110 000	1 053 000	−8 000
Tax	773 000	237 000	230 000	0
Net Income	2 469 000	873 000	823 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	364 000	151 000	0	0
Total Current Assets	12 550 000	4 298 000	1 753 000	92 000
Total Assets	12 913 000	4 449 000	1 753 000	92 000
Total Retained Equity	4 157 000	1 688 000	815 000	−8 000
Total Equity	4 257 000	1 788 000	915 000	92 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 656 000	2 660 000	838 000	0
Total Equity and Debt	12 913 000	4 449 000	1 753 000	92 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 548 000	16 481 000	1 073 000	0
Other Income	0	0	659 000	0
Revenue	34 548 000	16 481 000	1 733 000	0
Cost of Goods Sold	5 061 000	2 228 000	0	0
Salary Costs	22 789 000	12 094 000	317 000	0
Depreciation	76 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	31 315 000	15 366 000	679 000	8 000
Operating Profit	3 233 000	1 115 000	1 054 000	−8 000
Financial Income	10 000	1 000	0	0
Financial Costs	1 000	5 000	1 000	0
Financial Balance	9 000	−4 000	−1 000	0
Dividends	0	0	0	0
Net Income	2 469 000	873 000	823 000	−8 000

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	364 000	151 000	0	0
Total Tangible Assets	364 000	151 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	364 000	151 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 612 000	2 111 000	150 000	92 000
Total Current Assets	12 550 000	4 298 000	1 753 000	92 000
Total Assets	12 913 000	4 449 000	1 753 000	92 000
Total Equity	4 257 000	1 788 000	915 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	601 000	137 000	90 000	0
Unpaid Taxes	1 884 000	653 000	117 000	0
Dividends	0	0	0	0
Other Current Debt	5 398 000	1 633 000	401 000	0
Total Current Debt	8 656 000	2 660 000	838 000	0
Total Equity and Debt	12 913 000	4 449 000	1 753 000	92 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58 %	48,83 %	89,95 %	−8,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,36 %	6,77 %	60,82 %	-
Current Ratio	1,45	1,62	2,09	-
Quick Ratio	1,45	1,62	2,09	-
Equity Ratio	0,33	0,4	0,52	1
Gross Profit Margin	85,35 %	86,48 %	100 %	-