VIKT TROMSØ AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

72,67 %

Current Ratio

1,64

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020
Revenue	2 428 000	2 118 000	469 000
Net Income	234 000	85 000	−22 000
Total Assets	813 000	692 000	377 000
Total Equity	322 000	88 000	3 000

Income (NOK)	2022	2021	2020
Revenue	2 428 000	2 118 000	469 000
Expenditure	2 119 000	2 003 000	490 000
Operating Profit	309 000	114 000	−21 000
Financial Income	0	0	0
Financial Costs	8 000	8 000	1 000
Financial Balance	−8 000	−8 000	−1 000
Earnings Before Tax	301 000	107 000	−22 000
Tax	67 000	21 000	0
Net Income	234 000	85 000	−22 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	19 000	30 000	21 000
Total Current Assets	794 000	663 000	357 000
Total Assets	813 000	692 000	377 000
Total Retained Equity	292 000	58 000	−22 000
Total Equity	322 000	88 000	3 000
Total Long-Term Debt	7 000	5 000	0
Total Current Debt	484 000	600 000	375 000
Total Equity and Debt	813 000	692 000	377 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 428 000	2 118 000	465 000
Other Income	0	0	4 000
Revenue	2 428 000	2 118 000	469 000
Cost of Goods Sold	377 000	563 000	50 000
Salary Costs	1 146 000	1 069 000	262 000
Depreciation	11 000	10 000	0
Impairment	0	0	0
Expenditure	2 119 000	2 003 000	490 000
Operating Profit	309 000	114 000	−21 000
Financial Income	0	0	0
Financial Costs	8 000	8 000	1 000
Financial Balance	−8 000	−8 000	−1 000
Dividends	0	0	0
Net Income	234 000	85 000	−22 000

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	19 000	30 000	21 000
Total Tangible Assets	19 000	30 000	21 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	19 000	30 000	21 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	145 000	395 000	191 000
Total Current Assets	794 000	663 000	357 000
Total Assets	813 000	692 000	377 000
Total Equity	322 000	88 000	3 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	7 000	5 000	0
Creditors	2 000	167 000	108 000
Unpaid Taxes	190 000	141 000	65 000
Dividends	0	0	0
Other Current Debt	227 000	274 000	201 000
Total Current Debt	484 000	600 000	375 000
Total Equity and Debt	813 000	692 000	377 000

Financial indicators	2022	2021	2020
Return on Equity	72,67 %	96,59 %	−733,33 %
Debt-to-Equity Ratio	0,02	0,06	0
Operating Profit Margin	12,73 %	5,38 %	−4,48 %
Current Ratio	1,64	1,11	0,95
Quick Ratio	1,64	1,11	0,95
Equity Ratio	0,4	0,13	0,01
Gross Profit Margin	84,47 %	73,42 %	89,34 %