VIEL BJERKESET ANDERSEN AS

0454 OSLO

Finances

Share Ownership

Return on Equity

41,83 %

Current Ratio

3,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 022 000	33 000	0
Net Income	105 000	110 000	18 000	−2 000
Total Assets	360 000	209 000	45 000	30 000
Total Equity	251 000	147 000	37 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 022 000	33 000	0
Expenditure	1 089 000	882 000	13 000	2 000
Operating Profit	134 000	141 000	20 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	134 000	141 000	20 000	−2 000
Tax	29 000	31 000	2 000	0
Net Income	105 000	110 000	18 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	22 000	0	0
Total Current Assets	360 000	187 000	45 000	30 000
Total Assets	360 000	209 000	45 000	30 000
Total Retained Equity	221 000	126 000	17 000	−2 000
Total Equity	251 000	147 000	37 000	19 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	109 000	62 000	8 000	11 000
Total Equity and Debt	360 000	209 000	45 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 223 000	1 022 000	33 000	0
Other Income	0	0	0	0
Revenue	1 223 000	1 022 000	33 000	0
Cost of Goods Sold	392 000	623 000	0	0
Salary Costs	439 000	139 000	0	0
Depreciation	0	4 000	0	0
Impairment	0	0	0	0
Expenditure	1 089 000	882 000	13 000	2 000
Operating Profit	134 000	141 000	20 000	−2 000
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	105 000	110 000	18 000	−2 000

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	22 000	0	0
Total Tangible Assets	0	22 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	22 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	335 000	186 000	45 000	30 000
Total Current Assets	360 000	187 000	45 000	30 000
Total Assets	360 000	209 000	45 000	30 000
Total Equity	251 000	147 000	37 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	25 000	14 000	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	18 000	6 000	11 000
Total Current Debt	109 000	62 000	8 000	11 000
Total Equity and Debt	360 000	209 000	45 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,83 %	74,83 %	48,65 %	−10,53 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	10,96 %	13,8 %	60,61 %	-
Current Ratio	3,3	3,02	5,63	2,73
Quick Ratio	3,3	3,02	5,63	2,73
Equity Ratio	0,7	0,7	0,82	0,63
Gross Profit Margin	67,95 %	39,04 %	100 %	-