VIKING EASY LIVING AS

9405 HARSTAD

Finances

Share Ownership

Return on Equity

619,75 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 206 000	6 336 000	4 620 000	7 421 000
Net Income	1 004 000	277 000	−498 000	574 000
Total Assets	2 226 000	2 239 000	1 343 000	2 135 000
Total Equity	162 000	248 000	466 000	964 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 206 000	6 336 000	4 620 000	7 421 000
Expenditure	6 942 000	5 982 000	5 216 000	6 601 000
Operating Profit	1 265 000	353 000	−596 000	821 000
Financial Income	24 000	2 000	3 000	10 000
Financial Costs	0	0	44 000	94 000
Financial Balance	24 000	2 000	−41 000	−84 000
Earnings Before Tax	1 288 000	355 000	−638 000	736 000
Tax	283 000	78 000	−140 000	162 000
Net Income	1 004 000	277 000	−498 000	574 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	664 000	765 000	921 000	1 435 000
Total Current Assets	1 562 000	1 474 000	423 000	700 000
Total Assets	2 226 000	2 239 000	1 343 000	2 135 000
Total Retained Equity	62 000	148 000	366 000	864 000
Total Equity	162 000	248 000	466 000	964 000
Total Long-Term Debt	0	275 000	664 000	773 000
Total Current Debt	2 064 000	1 716 000	213 000	398 000
Total Equity and Debt	2 226 000	2 239 000	1 343 000	2 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 206 000	6 336 000	4 620 000	7 421 000
Other Income	0	0	0	0
Revenue	8 206 000	6 336 000	4 620 000	7 421 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	1 577 000	1 149 000	988 000	1 477 000
Depreciation	200 000	371 000	361 000	364 000
Impairment	0	0	0	0
Expenditure	6 942 000	5 982 000	5 216 000	6 601 000
Operating Profit	1 265 000	353 000	−596 000	821 000
Financial Income	24 000	2 000	3 000	10 000
Financial Costs	0	0	44 000	94 000
Financial Balance	24 000	2 000	−41 000	−84 000
Dividends	0	0	0	0
Net Income	1 004 000	277 000	−498 000	574 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	90 000	66 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	432 000	400 000	458 000	819 000
Total Tangible Assets	432 000	400 000	458 000	819 000
Total Fiancial Fixed Assets	142 000	300 000	458 000	616 000
Total Fixed Assets	664 000	765 000	921 000	1 435 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 142 000	1 398 000	138 000	647 000
Total Current Assets	1 562 000	1 474 000	423 000	700 000
Total Assets	2 226 000	2 239 000	1 343 000	2 135 000
Total Equity	162 000	248 000	466 000	964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	275 000	664 000	773 000
Creditors	239 000	126 000	78 000	81 000
Unpaid Taxes	57 000	63 000	22 000	101 000
Dividends	0	0	0	0
Other Current Debt	288 000	893 000	113 000	3 000
Total Current Debt	2 064 000	1 716 000	213 000	398 000
Total Equity and Debt	2 226 000	2 239 000	1 343 000	2 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	619,75 %	111,69 %	−106,87 %	59,54 %
Debt-to-Equity Ratio	0	1,11	1,42	0,8
Operating Profit Margin	15,42 %	5,57 %	−12,9 %	11,06 %
Current Ratio	0,76	0,86	1,99	1,76
Quick Ratio	0,76	0,86	1,99	1,76
Equity Ratio	0,07	0,11	0,35	0,45
Gross Profit Margin	100 %	99,98 %	100 %	100 %