VIKHAMMER MEKANIKERSERVICE AS

7560 VIKHAMMER

Finances

Share Ownership

Return on Equity

52,82 %

Current Ratio

5,48

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 523 000	845 000	1 106 000	1 051 000
Net Income	477 000	96 000	300 000	242 000
Total Assets	2 075 000	1 660 000	1 434 000	830 000
Total Equity	903 000	426 000	330 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 523 000	845 000	1 106 000	1 051 000
Expenditure	846 000	721 000	721 000	737 000
Operating Profit	676 000	125 000	385 000	314 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	1 000	−1 000	0	−1 000
Earnings Before Tax	678 000	124 000	385 000	312 000
Tax	201 000	28 000	85 000	71 000
Net Income	477 000	96 000	300 000	242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	73 000	35 000	81 000
Total Current Assets	1 957 000	1 587 000	1 398 000	749 000
Total Assets	2 075 000	1 660 000	1 434 000	830 000
Total Retained Equity	803 000	326 000	230 000	−69 000
Total Equity	903 000	426 000	330 000	31 000
Total Long-Term Debt	816 000	0	0	0
Total Current Debt	357 000	1 234 000	1 103 000	799 000
Total Equity and Debt	2 075 000	1 660 000	1 434 000	830 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 486 000	845 000	1 106 000	1 051 000
Other Income	37 000	0	0	0
Revenue	1 523 000	845 000	1 106 000	1 051 000
Cost of Goods Sold	40 000	1 000	25 000	1 000
Salary Costs	0	0	0	0
Depreciation	35 000	29 000	38 000	19 000
Impairment	0	0	0	0
Expenditure	846 000	721 000	721 000	737 000
Operating Profit	676 000	125 000	385 000	314 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	1 000	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	477 000	96 000	300 000	242 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	12 000	6 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	118 000	61 000	30 000	32 000
Total Tangible Assets	118 000	61 000	30 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000	73 000	35 000	81 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 273 000	1 443 000	904 000	244 000
Total Current Assets	1 957 000	1 587 000	1 398 000	749 000
Total Assets	2 075 000	1 660 000	1 434 000	830 000
Total Equity	903 000	426 000	330 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	816 000	0	0	0
Creditors	100 000	26 000	21 000	5 000
Unpaid Taxes	76 000	21 000	8 000	−14 000
Dividends	0	0	0	0
Other Current Debt	0	1 153 000	1 033 000	807 000
Total Current Debt	357 000	1 234 000	1 103 000	799 000
Total Equity and Debt	2 075 000	1 660 000	1 434 000	830 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,82 %	22,54 %	90,91 %	780,65 %
Debt-to-Equity Ratio	0,9	0	0	0
Operating Profit Margin	44,39 %	14,79 %	34,81 %	29,88 %
Current Ratio	5,48	1,29	1,27	0,94
Quick Ratio	5,48	1,29	1,27	0,94
Equity Ratio	0,44	0,26	0,23	0,04
Gross Profit Margin	97,37 %	99,88 %	97,74 %	99,9 %