VIDAR VIKEN ELEKTRO AS

9157 STORSLETT

Finances

Share Ownership

Return on Equity

2,63 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 887 000	2 700 000	2 259 000	1 434 000
Net Income	21 000	38 000	−214 000	−31 000
Total Assets	1 076 000	883 000	1 064 000	1 226 000
Total Equity	799 000	779 000	741 000	954 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 887 000	2 700 000	2 259 000	1 434 000
Expenditure	2 854 000	2 642 000	2 524 000	1 462 000
Operating Profit	34 000	59 000	−265 000	−28 000
Financial Income	0	0	0	0
Financial Costs	7 000	10 000	9 000	12 000
Financial Balance	−7 000	−10 000	−9 000	−12 000
Earnings Before Tax	27 000	49 000	−274 000	−39 000
Tax	6 000	11 000	−60 000	−8 000
Net Income	21 000	38 000	−214 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	658 000	531 000	671 000	783 000
Total Current Assets	418 000	352 000	394 000	443 000
Total Assets	1 076 000	883 000	1 064 000	1 226 000
Total Retained Equity	699 000	679 000	641 000	854 000
Total Equity	799 000	779 000	741 000	954 000
Total Long-Term Debt	42 000	128 000	148 000	193 000
Total Current Debt	235 000	−23 000	175 000	78 000
Total Equity and Debt	1 076 000	883 000	1 064 000	1 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 809 000	2 693 000	2 259 000	1 434 000
Other Income	78 000	7 000	0	0
Revenue	2 887 000	2 700 000	2 259 000	1 434 000
Cost of Goods Sold	1 509 000	1 247 000	1 159 000	519 000
Salary Costs	689 000	591 000	567 000	359 000
Depreciation	127 000	140 000	141 000	138 000
Impairment	0	0	0	0
Expenditure	2 854 000	2 642 000	2 524 000	1 462 000
Operating Profit	34 000	59 000	−265 000	−28 000
Financial Income	0	0	0	0
Financial Costs	7 000	10 000	9 000	12 000
Financial Balance	−7 000	−10 000	−9 000	−12 000
Dividends	0	0	0	0
Net Income	21 000	38 000	−214 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	2 000	16 000	29 000
Fixtures	658 000	529 000	655 000	754 000
Total Tangible Assets	658 000	531 000	671 000	783 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	658 000	531 000	671 000	783 000
Stock	108 000	128 000	84 000	47 000
Total Investments	0	0	0	0
Cash, Bank	36 000	74 000	118 000	295 000
Total Current Assets	418 000	352 000	394 000	443 000
Total Assets	1 076 000	883 000	1 064 000	1 226 000
Total Equity	799 000	779 000	741 000	954 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	42 000	128 000	148 000	193 000
Creditors	4 000	−4 000	34 000	9 000
Unpaid Taxes	65 000	−61 000	142 000	68 000
Dividends	0	0	0	0
Other Current Debt	166 000	42 000	−1 000	1 000
Total Current Debt	235 000	−23 000	175 000	78 000
Total Equity and Debt	1 076 000	883 000	1 064 000	1 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,63 %	4,88 %	−28,88 %	−3,25 %
Debt-to-Equity Ratio	0,05	0,16	0,2	0,2
Operating Profit Margin	1,18 %	2,19 %	−11,73 %	−1,95 %
Current Ratio	1,78	−15,3	2,25	5,68
Quick Ratio	3,29	−2,33	4,33	14,29
Equity Ratio	0,74	0,88	0,7	0,78
Gross Profit Margin	47,73 %	53,81 %	48,69 %	63,81 %