FLYING TEAM VIKERSUND AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

74,43 %

Current Ratio

3,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 685 000	5 948 000	15 622 000	18 953 000
Net Income	13 570 000	−42 000	4 438 000	−592 000
Total Assets	21 436 000	20 773 000	6 726 000	4 607 000
Total Equity	18 232 000	4 812 000	4 854 000	416 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 685 000	5 948 000	15 622 000	18 953 000
Expenditure	27 350 000	5 985 000	11 175 000	19 544 000
Operating Profit	13 336 000	−37 000	4 447 000	−591 000
Financial Income	275 000	0	14 000	2 000
Financial Costs	40 000	5 000	22 000	3 000
Financial Balance	235 000	−5 000	−8 000	−1 000
Earnings Before Tax	13 570 000	−42 000	4 438 000	−592 000
Tax	0	0	0	0
Net Income	13 570 000	−42 000	4 438 000	−592 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 616 000	184 000	152 000	203 000
Total Current Assets	11 820 000	20 589 000	6 574 000	4 403 000
Total Assets	21 436 000	20 773 000	6 726 000	4 607 000
Total Retained Equity	18 132 000	4 712 000	4 754 000	316 000
Total Equity	18 232 000	4 812 000	4 854 000	416 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 204 000	15 961 000	1 872 000	4 191 000
Total Equity and Debt	21 436 000	20 773 000	6 726 000	4 607 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 479 000	1 281 000	4 967 000	12 365 000
Other Income	1 207 000	4 667 000	10 655 000	6 588 000
Revenue	40 685 000	5 948 000	15 622 000	18 953 000
Cost of Goods Sold	2 157 000	116 000	738 000	1 803 000
Salary Costs	590 000	686 000	2 035 000	2 759 000
Depreciation	33 000	19 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	27 350 000	5 985 000	11 175 000	19 544 000
Operating Profit	13 336 000	−37 000	4 447 000	−591 000
Financial Income	275 000	0	14 000	2 000
Financial Costs	40 000	5 000	22 000	3 000
Financial Balance	235 000	−5 000	−8 000	−1 000
Dividends	150 000	0	0	0
Net Income	13 570 000	−42 000	4 438 000	−592 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 000	23 000	35 000	46 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	105 000	161 000	118 000	157 000
Total Tangible Assets	116 000	184 000	152 000	203 000
Total Fiancial Fixed Assets	9 500 000	0	0	0
Total Fixed Assets	9 616 000	184 000	152 000	203 000
Stock	0	0	0	8 000
Total Investments	0	0	0	0
Cash, Bank	6 956 000	16 758 000	4 129 000	1 554 000
Total Current Assets	11 820 000	20 589 000	6 574 000	4 403 000
Total Assets	21 436 000	20 773 000	6 726 000	4 607 000
Total Equity	18 232 000	4 812 000	4 854 000	416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 887 000	1 612 000	657 000	526 000
Unpaid Taxes	0	0	129 000	132 000
Dividends	150 000	0	0	0
Other Current Debt	1 167 000	14 349 000	1 086 000	3 533 000
Total Current Debt	3 204 000	15 961 000	1 872 000	4 191 000
Total Equity and Debt	21 436 000	20 773 000	6 726 000	4 607 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,43 %	−0,87 %	91,43 %	−142,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,78 %	−0,62 %	28,47 %	−3,12 %
Current Ratio	3,69	1,29	3,51	1,05
Quick Ratio	3,69	1,29	3,51	1,05
Equity Ratio	0,85	0,23	0,72	0,09
Gross Profit Margin	94,7 %	98,05 %	95,28 %	90,49 %