VIKØYRA EIGEDOM AS

6230 SYKKYLVEN

Finances

Return on Equity

−3,77 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 240 000	1 192 000	1 188 000	1 157 000
Net Income	−155 000	955 000	56 000	−62 000
Total Assets	6 391 000	7 918 000	7 298 000	7 498 000
Total Equity	4 114 000	4 269 000	4 314 000	4 458 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 240 000	1 192 000	1 188 000	1 157 000
Expenditure	1 345 000	1 272 000	1 025 000	1 127 000
Operating Profit	−105 000	−80 000	164 000	31 000
Financial Income	13 000	1 094 000	10 000	8 000
Financial Costs	106 000	86 000	102 000	118 000
Financial Balance	−93 000	1 008 000	−92 000	−110 000
Earnings Before Tax	−198 000	927 000	72 000	−79 000
Tax	−43 000	−28 000	17 000	−18 000
Net Income	−155 000	955 000	56 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 194 000	6 704 000	6 782 000	7 162 000
Total Current Assets	197 000	1 214 000	516 000	336 000
Total Assets	6 391 000	7 918 000	7 298 000	7 498 000
Total Retained Equity	2 565 000	2 720 000	2 765 000	2 709 000
Total Equity	4 114 000	4 269 000	4 314 000	4 458 000
Total Long-Term Debt	2 120 000	2 352 000	2 580 000	2 807 000
Total Current Debt	157 000	1 297 000	404 000	233 000
Total Equity and Debt	6 391 000	7 918 000	7 298 000	7 498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 240 000	1 192 000	1 188 000	1 157 000
Revenue	1 240 000	1 192 000	1 188 000	1 157 000
Cost of Goods Sold	0	0	0	0
Salary Costs	197 000	176 000	182 000	183 000
Depreciation	314 000	300 000	289 000	289 000
Impairment	0	0	0	0
Expenditure	1 345 000	1 272 000	1 025 000	1 127 000
Operating Profit	−105 000	−80 000	164 000	31 000
Financial Income	13 000	1 094 000	10 000	8 000
Financial Costs	106 000	86 000	102 000	118 000
Financial Balance	−93 000	1 008 000	−92 000	−110 000
Dividends	0	1 000 000	200 000	0
Net Income	−155 000	955 000	56 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 056 000	6 284 000	6 467 000	6 756 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 000	0	0	0
Total Tangible Assets	6 103 000	6 284 000	6 467 000	6 756 000
Total Fiancial Fixed Assets	91 000	421 000	315 000	406 000
Total Fixed Assets	6 194 000	6 704 000	6 782 000	7 162 000
Stock	0	0	0	0
Total Investments	9 000	9 000	9 000	9 000
Cash, Bank	111 000	58 000	289 000	243 000
Total Current Assets	197 000	1 214 000	516 000	336 000
Total Assets	6 391 000	7 918 000	7 298 000	7 498 000
Total Equity	4 114 000	4 269 000	4 314 000	4 458 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 120 000	2 352 000	2 580 000	2 807 000
Creditors	59 000	194 000	56 000	121 000
Unpaid Taxes	8 000	14 000	10 000	6 000
Dividends	0	1 000 000	200 000	0
Other Current Debt	89 000	1 078 000	84 000	86 000
Total Current Debt	157 000	1 297 000	404 000	233 000
Total Equity and Debt	6 391 000	7 918 000	7 298 000	7 498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,77 %	22,37 %	1,3 %	−1,39 %
Debt-to-Equity Ratio	0,52	0,55	0,6	0,63
Operating Profit Margin	−8,47 %	−6,71 %	13,8 %	2,68 %
Current Ratio	1,25	0,94	1,28	1,44
Quick Ratio	1,25	0,94	1,28	1,44
Equity Ratio	0,64	0,54	0,59	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %