VIKA MONTERING AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

148,92 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 520 000	19 623 000	14 418 000	16 285 000
Net Income	2 883 000	1 838 000	1 519 000	1 686 000
Total Assets	9 440 000	7 778 000	5 020 000	5 462 000
Total Equity	1 936 000	1 553 000	1 214 000	1 196 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 520 000	19 623 000	14 418 000	16 285 000
Expenditure	21 794 000	17 236 000	12 468 000	14 111 000
Operating Profit	3 727 000	2 386 000	1 951 000	2 173 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	29 000	25 000	4 000	10 000
Financial Balance	−27 000	−24 000	−2 000	−6 000
Earnings Before Tax	3 700 000	2 362 000	1 949 000	2 166 000
Tax	817 000	524 000	430 000	480 000
Net Income	2 883 000	1 838 000	1 519 000	1 686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 055 000	1 231 000	566 000	707 000
Total Current Assets	7 385 000	6 547 000	4 454 000	4 756 000
Total Assets	9 440 000	7 778 000	5 020 000	5 462 000
Total Retained Equity	1 836 000	1 453 000	1 114 000	1 096 000
Total Equity	1 936 000	1 553 000	1 214 000	1 196 000
Total Long-Term Debt	564 000	699 000	0	0
Total Current Debt	6 941 000	5 527 000	3 806 000	4 267 000
Total Equity and Debt	9 440 000	7 778 000	5 020 000	5 462 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 717 000	19 967 000	14 151 000	16 252 000
Other Income	−198 000	−343 000	267 000	33 000
Revenue	25 520 000	19 623 000	14 418 000	16 285 000
Cost of Goods Sold	11 505 000	7 952 000	4 333 000	6 174 000
Salary Costs	7 061 000	6 957 000	6 297 000	5 965 000
Depreciation	244 000	153 000	83 000	106 000
Impairment	0	0	0	0
Expenditure	21 794 000	17 236 000	12 468 000	14 111 000
Operating Profit	3 727 000	2 386 000	1 951 000	2 173 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	29 000	25 000	4 000	10 000
Financial Balance	−27 000	−24 000	−2 000	−6 000
Dividends	2 500 000	1 500 000	1 500 000	1 500 000
Net Income	2 883 000	1 838 000	1 519 000	1 686 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	153 000	18 000	27 000	30 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	793 000	715 000	0	0
Fixtures	740 000	142 000	225 000	308 000
Total Tangible Assets	1 533 000	857 000	225 000	308 000
Total Fiancial Fixed Assets	369 000	356 000	313 000	369 000
Total Fixed Assets	2 055 000	1 231 000	566 000	707 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 767 000	2 433 000	2 044 000	2 168 000
Total Current Assets	7 385 000	6 547 000	4 454 000	4 756 000
Total Assets	9 440 000	7 778 000	5 020 000	5 462 000
Total Equity	1 936 000	1 553 000	1 214 000	1 196 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	564 000	699 000	0	0
Creditors	1 095 000	1 374 000	217 000	589 000
Unpaid Taxes	1 296 000	1 283 000	755 000	967 000
Dividends	2 500 000	1 500 000	1 500 000	1 500 000
Other Current Debt	1 098 000	856 000	906 000	735 000
Total Current Debt	6 941 000	5 527 000	3 806 000	4 267 000
Total Equity and Debt	9 440 000	7 778 000	5 020 000	5 462 000

Financial indicators	2022	2021	2020	2019
Return on Equity	148,92 %	118,35 %	125,12 %	140,97 %
Debt-to-Equity Ratio	0,29	0,45	0	0
Operating Profit Margin	14,6 %	12,16 %	13,53 %	13,34 %
Current Ratio	1,06	1,18	1,17	1,11
Quick Ratio	1,06	1,18	1,17	1,11
Equity Ratio	0,21	0,2	0,24	0,22
Gross Profit Margin	54,92 %	59,48 %	69,95 %	62,09 %