VIKING FRISØR AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

135,59 %

Current Ratio

0,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 716 000	1 215 000	587 000
Net Income	80 000	200 000	−66 000
Total Assets	588 000	450 000	308 000
Total Equity	59 000	158 000	−42 000

Income (NOK)	2022	2021	2020
Revenue	1 716 000	1 215 000	587 000
Expenditure	1 592 000	976 000	653 000
Operating Profit	124 000	239 000	−66 000
Financial Income	0	0	0
Financial Costs	8 000	3 000	0
Financial Balance	−8 000	−3 000	0
Earnings Before Tax	117 000	236 000	−66 000
Tax	37 000	36 000	0
Net Income	80 000	200 000	−66 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	100 000	140 000	180 000
Total Current Assets	488 000	310 000	128 000
Total Assets	588 000	450 000	308 000
Total Retained Equity	34 000	133 000	−66 000
Total Equity	59 000	158 000	−42 000
Total Long-Term Debt	0	3 000	0
Total Current Debt	529 000	290 000	350 000
Total Equity and Debt	588 000	450 000	308 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 716 000	1 215 000	587 000
Other Income	0	0	0
Revenue	1 716 000	1 215 000	587 000
Cost of Goods Sold	22 000	103 000	29 000
Salary Costs	1 232 000	598 000	517 000
Depreciation	40 000	40 000	20 000
Impairment	0	0	0
Expenditure	1 592 000	976 000	653 000
Operating Profit	124 000	239 000	−66 000
Financial Income	0	0	0
Financial Costs	8 000	3 000	0
Financial Balance	−8 000	−3 000	0
Dividends	179 000	0	0
Net Income	80 000	200 000	−66 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	100 000	140 000	180 000
Total Tangible Assets	100 000	140 000	180 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	100 000	140 000	180 000
Stock	53 000	25 000	0
Total Investments	0	0	0
Cash, Bank	256 000	178 000	124 000
Total Current Assets	488 000	310 000	128 000
Total Assets	588 000	450 000	308 000
Total Equity	59 000	158 000	−42 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	3 000	0
Creditors	6 000	3 000	−1 000
Unpaid Taxes	167 000	193 000	174 000
Dividends	179 000	0	0
Other Current Debt	137 000	60 000	177 000
Total Current Debt	529 000	290 000	350 000
Total Equity and Debt	588 000	450 000	308 000

Financial indicators	2022	2021	2020
Return on Equity	135,59 %	126,58 %	157,14 %
Debt-to-Equity Ratio	0	0,02	−0
Operating Profit Margin	7,23 %	19,67 %	−11,24 %
Current Ratio	0,92	1,07	0,37
Quick Ratio	1,03	1,17	0,37
Equity Ratio	0,1	0,35	−0,14
Gross Profit Margin	98,72 %	91,52 %	95,06 %