VIK NÆRKJØP AS

4885 GRIMSTAD

Finances

Share Ownership

Return on Equity

27,66 %

Current Ratio

1,57

Debt-to-Equity Ratio

1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 324 000	21 051 000	21 233 000	18 038 000
Net Income	182 000	704 000	869 000	453 000
Total Assets	2 922 000	3 685 000	3 935 000	3 182 000
Total Equity	658 000	656 000	652 000	633 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 324 000	21 051 000	21 233 000	18 038 000
Expenditure	19 042 000	20 114 000	20 081 000	17 436 000
Operating Profit	281 000	939 000	1 152 000	602 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	48 000	37 000	41 000	24 000
Financial Balance	−46 000	−34 000	−38 000	−21 000
Earnings Before Tax	235 000	905 000	1 114 000	581 000
Tax	53 000	201 000	245 000	128 000
Net Income	182 000	704 000	869 000	453 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	697 000	1 017 000	1 366 000
Total Current Assets	2 502 000	2 988 000	2 918 000	1 815 000
Total Assets	2 922 000	3 685 000	3 935 000	3 182 000
Total Retained Equity	553 000	552 000	547 000	528 000
Total Equity	658 000	656 000	652 000	633 000
Total Long-Term Debt	675 000	775 000	907 000	1 034 000
Total Current Debt	1 589 000	2 254 000	2 377 000	1 515 000
Total Equity and Debt	2 922 000	3 685 000	3 935 000	3 182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 219 000	20 944 000	21 148 000	17 960 000
Other Income	104 000	108 000	84 000	78 000
Revenue	19 324 000	21 051 000	21 233 000	18 038 000
Cost of Goods Sold	14 268 000	15 470 000	15 641 000	13 337 000
Salary Costs	2 554 000	2 593 000	2 549 000	2 326 000
Depreciation	309 000	342 000	349 000	171 000
Impairment	0	0	0	0
Expenditure	19 042 000	20 114 000	20 081 000	17 436 000
Operating Profit	281 000	939 000	1 152 000	602 000
Financial Income	2 000	3 000	3 000	3 000
Financial Costs	48 000	37 000	41 000	24 000
Financial Balance	−46 000	−34 000	−38 000	−21 000
Dividends	180 000	300 000	850 000	450 000
Net Income	182 000	704 000	869 000	453 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	35 000	3 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	386 000	694 000	1 017 000	1 366 000
Total Tangible Assets	386 000	694 000	1 017 000	1 366 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	420 000	697 000	1 017 000	1 366 000
Stock	1 109 000	1 052 000	1 029 000	980 000
Total Investments	0	0	0	0
Cash, Bank	742 000	1 115 000	1 095 000	165 000
Total Current Assets	2 502 000	2 988 000	2 918 000	1 815 000
Total Assets	2 922 000	3 685 000	3 935 000	3 182 000
Total Equity	658 000	656 000	652 000	633 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	675 000	775 000	907 000	1 034 000
Creditors	728 000	643 000	547 000	408 000
Unpaid Taxes	199 000	175 000	229 000	90 000
Dividends	180 000	300 000	850 000	450 000
Other Current Debt	396 000	501 000	478 000	366 000
Total Current Debt	1 589 000	2 254 000	2 377 000	1 515 000
Total Equity and Debt	2 922 000	3 685 000	3 935 000	3 182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,66 %	107,32 %	133,28 %	71,56 %
Debt-to-Equity Ratio	1,03	1,18	1,39	1,63
Operating Profit Margin	1,45 %	4,46 %	5,43 %	3,34 %
Current Ratio	1,57	1,33	1,23	1,2
Quick Ratio	5,21	2,49	2,16	3,39
Equity Ratio	0,23	0,18	0,17	0,2
Gross Profit Margin	26,16 %	26,51 %	26,34 %	26,06 %