VIKING EIENDOM AS

9008 TROMSØ

Finances

Return on Equity

0,64 %

Current Ratio

13,42

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 985 000	32 171 000	30 056 000	24 412 000
Net Income	524 000	5 809 000	10 788 000	8 632 000
Total Assets	285 757 000	296 877 000	245 664 000	237 757 000
Total Equity	81 990 000	79 906 000	53 720 000	45 405 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 985 000	32 171 000	30 056 000	24 412 000
Expenditure	20 400 000	25 174 000	11 513 000	8 398 000
Operating Profit	7 584 000	6 997 000	18 544 000	16 014 000
Financial Income	12 000	13 000	1 000	890 000
Financial Costs	6 924 000	4 543 000	4 710 000	5 838 000
Financial Balance	−6 912 000	−4 530 000	−4 709 000	−4 948 000
Earnings Before Tax	671 000	2 468 000	13 835 000	11 066 000
Tax	147 000	−3 342 000	3 047 000	2 434 000
Net Income	524 000	5 809 000	10 788 000	8 632 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	250 272 000	254 619 000	229 987 000	232 951 000
Total Current Assets	35 485 000	42 258 000	15 677 000	4 806 000
Total Assets	285 757 000	296 877 000	245 664 000	237 757 000
Total Retained Equity	49 964 000	47 880 000	51 820 000	43 505 000
Total Equity	81 990 000	79 906 000	53 720 000	45 405 000
Total Long-Term Debt	201 123 000	189 517 000	184 277 000	186 343 000
Total Current Debt	2 644 000	27 454 000	7 668 000	6 010 000
Total Equity and Debt	285 757 000	296 877 000	245 664 000	237 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	578 000	772 000	522 000	0
Other Income	27 407 000	31 399 000	29 535 000	24 412 000
Revenue	27 985 000	32 171 000	30 056 000	24 412 000
Cost of Goods Sold	605 000	203 000	216 000	0
Salary Costs	54 000	45 000	0	0
Depreciation	10 179 000	9 791 000	3 998 000	3 822 000
Impairment	0	6 000 000	0	0
Expenditure	20 400 000	25 174 000	11 513 000	8 398 000
Operating Profit	7 584 000	6 997 000	18 544 000	16 014 000
Financial Income	12 000	13 000	1 000	890 000
Financial Costs	6 924 000	4 543 000	4 710 000	5 838 000
Financial Balance	−6 912 000	−4 530 000	−4 709 000	−4 948 000
Dividends	0	0	0	0
Net Income	524 000	5 809 000	10 788 000	8 632 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	249 415 000	253 767 000	187 581 000	190 580 000
Machinery and Plant Facilities	0	18 000	0	0
Fixtures	239 000	165 000	300 000	1 200 000
Total Tangible Assets	249 654 000	253 950 000	187 881 000	191 780 000
Total Fiancial Fixed Assets	618 000	669 000	42 106 000	41 171 000
Total Fixed Assets	250 272 000	254 619 000	229 987 000	232 951 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 669 000	9 280 000	5 544 000	3 341 000
Total Current Assets	35 485 000	42 258 000	15 677 000	4 806 000
Total Assets	285 757 000	296 877 000	245 664 000	237 757 000
Total Equity	81 990 000	79 906 000	53 720 000	45 405 000
Short-Term Group Debt	0	3 000 000	3 030 000	1 615 000
Total Long-Term Debt	201 123 000	189 517 000	184 277 000	186 343 000
Creditors	89 000	3 104 000	1 136 000	1 148 000
Unpaid Taxes	709 000	−59 000	549 000	473 000
Dividends	0	0	0	0
Other Current Debt	1 437 000	684 000	562 000	906 000
Total Current Debt	2 644 000	27 454 000	7 668 000	6 010 000
Total Equity and Debt	285 757 000	296 877 000	245 664 000	237 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,64 %	7,27 %	20,08 %	19,01 %
Debt-to-Equity Ratio	2,45	2,37	3,43	4,1
Operating Profit Margin	27,1 %	21,75 %	61,7 %	65,6 %
Current Ratio	13,42	1,54	2,04	0,8
Quick Ratio	13,42	1,54	2,04	0,8
Equity Ratio	0,29	0,27	0,22	0,19
Gross Profit Margin	97,84 %	99,37 %	99,28 %	100 %