VIKINGBYGG AS

7053 RANHEIM

Finances

Share Ownership

Return on Equity

−17,11 %

Current Ratio

337,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	10 000	7 949 000	124 000
Net Income	−462 000	30 000	6 463 000	−253 000
Total Assets	2 708 000	3 181 000	4 243 000	1 950 000
Total Equity	2 700 000	3 163 000	3 132 000	−3 331 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	10 000	7 949 000	124 000
Expenditure	167 000	319 000	238 000	148 000
Operating Profit	−167 000	−309 000	7 711 000	−24 000
Financial Income	0	339 000	0	0
Financial Costs	296 000	0	234 000	229 000
Financial Balance	−296 000	339 000	−234 000	−229 000
Earnings Before Tax	−462 000	30 000	7 477 000	−253 000
Tax	0	0	1 014 000	0
Net Income	−462 000	30 000	6 463 000	−253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	10 000	15 000	1 944 000
Total Current Assets	2 703 000	3 170 000	4 228 000	7 000
Total Assets	2 708 000	3 181 000	4 243 000	1 950 000
Total Retained Equity	2 600 000	3 063 000	3 032 000	−3 431 000
Total Equity	2 700 000	3 163 000	3 132 000	−3 331 000
Total Long-Term Debt	0	0	0	4 531 000
Total Current Debt	8 000	18 000	1 111 000	750 000
Total Equity and Debt	2 708 000	3 181 000	4 243 000	1 950 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	10 000	35 000	35 000
Other Income	0	0	7 914 000	89 000
Revenue	0	10 000	7 949 000	124 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	5 000	0	90 000
Impairment	0	0	0	0
Expenditure	167 000	319 000	238 000	148 000
Operating Profit	−167 000	−309 000	7 711 000	−24 000
Financial Income	0	339 000	0	0
Financial Costs	296 000	0	234 000	229 000
Financial Balance	−296 000	339 000	−234 000	−229 000
Dividends	0	0	0	0
Net Income	−462 000	30 000	6 463 000	−253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	1 944 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	10 000	15 000	0
Total Tangible Assets	5 000	10 000	15 000	1 944 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	10 000	15 000	1 944 000
Stock	0	0	0	0
Total Investments	2 642 000	2 938 000	0	0
Cash, Bank	58 000	222 000	3 928 000	2 000
Total Current Assets	2 703 000	3 170 000	4 228 000	7 000
Total Assets	2 708 000	3 181 000	4 243 000	1 950 000
Total Equity	2 700 000	3 163 000	3 132 000	−3 331 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 531 000
Creditors	0	0	20 000	8 000
Unpaid Taxes	0	0	61 000	27 000
Dividends	0	0	0	0
Other Current Debt	8 000	18 000	16 000	715 000
Total Current Debt	8 000	18 000	1 111 000	750 000
Total Equity and Debt	2 708 000	3 181 000	4 243 000	1 950 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,11 %	0,95 %	206,35 %	7,6 %
Debt-to-Equity Ratio	0	0	0	−1,36
Operating Profit Margin	-	−3 090 %	97,01 %	−19,35 %
Current Ratio	337,88	176,11	3,81	0,01
Quick Ratio	337,88	176,11	3,81	0,01
Equity Ratio	1	0,99	0,74	−1,71
Gross Profit Margin	-	100 %	100 %	100 %