VIKEN - EIENDOM AS

7633 FROSTA

Finances

Share Ownership

Return on Equity

22,45 %

Current Ratio

0,56

Debt-to-Equity Ratio

2,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 850 000	6 260 000	4 520 000	4 500 000
Net Income	2 491 000	3 193 000	2 166 000	2 019 000
Total Assets	47 745 000	37 792 000	15 973 000	11 035 000
Total Equity	11 095 000	9 606 000	6 413 000	4 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 850 000	6 260 000	4 520 000	4 500 000
Expenditure	4 539 000	2 335 000	1 615 000	1 720 000
Operating Profit	4 311 000	3 925 000	2 905 000	2 780 000
Financial Income	34 000	1 000	8 000	5 000
Financial Costs	1 152 000	706 000	135 000	196 000
Financial Balance	−1 118 000	−705 000	−127 000	−191 000
Earnings Before Tax	3 193 000	3 220 000	2 778 000	2 589 000
Tax	702 000	27 000	611 000	570 000
Net Income	2 491 000	3 193 000	2 166 000	2 019 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 931 000	32 845 000	11 222 000	6 168 000
Total Current Assets	3 814 000	4 947 000	4 751 000	4 868 000
Total Assets	47 745 000	37 792 000	15 973 000	11 035 000
Total Retained Equity	10 649 000	9 161 000	5 968 000	3 801 000
Total Equity	11 095 000	9 606 000	6 413 000	4 247 000
Total Long-Term Debt	29 889 000	22 581 000	8 198 000	4 849 000
Total Current Debt	6 761 000	5 605 000	1 362 000	1 940 000
Total Equity and Debt	47 745 000	37 792 000	15 973 000	11 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	224 000	0	0
Other Income	8 850 000	6 036 000	4 520 000	4 500 000
Revenue	8 850 000	6 260 000	4 520 000	4 500 000
Cost of Goods Sold	14 000	138 000	0	0
Salary Costs	427 000	126 000	0	0
Depreciation	2 678 000	888 000	1 220 000	1 406 000
Impairment	0	0	0	0
Expenditure	4 539 000	2 335 000	1 615 000	1 720 000
Operating Profit	4 311 000	3 925 000	2 905 000	2 780 000
Financial Income	34 000	1 000	8 000	5 000
Financial Costs	1 152 000	706 000	135 000	196 000
Financial Balance	−1 118 000	−705 000	−127 000	−191 000
Dividends	0	0	0	0
Net Income	2 491 000	3 193 000	2 166 000	2 019 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	227 000	613 000	519 000
Real Eastate	35 973 000	32 307 000	10 134 000	4 686 000
Machinery and Plant Facilities	1 079 000	33 000	111 000	280 000
Fixtures	6 879 000	277 000	364 000	683 000
Total Tangible Assets	43 931 000	32 617 000	10 609 000	5 649 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 931 000	32 845 000	11 222 000	6 168 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 720 000	562 000	2 554 000	1 349 000
Total Current Assets	3 814 000	4 947 000	4 751 000	4 868 000
Total Assets	47 745 000	37 792 000	15 973 000	11 035 000
Total Equity	11 095 000	9 606 000	6 413 000	4 247 000
Short-Term Group Debt	411 000	0	543 000	573 000
Total Long-Term Debt	29 889 000	22 581 000	8 198 000	4 849 000
Creditors	3 276 000	1 110 000	103 000	101 000
Unpaid Taxes	140 000	476 000	0	468 000
Dividends	0	0	0	0
Other Current Debt	2 643 000	3 696 000	9 000	116 000
Total Current Debt	6 761 000	5 605 000	1 362 000	1 940 000
Total Equity and Debt	47 745 000	37 792 000	15 973 000	11 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,45 %	33,24 %	33,78 %	47,54 %
Debt-to-Equity Ratio	2,69	2,35	1,28	1,14
Operating Profit Margin	48,71 %	62,7 %	64,27 %	61,78 %
Current Ratio	0,56	0,88	3,49	2,51
Quick Ratio	0,56	0,88	3,49	2,51
Equity Ratio	0,23	0,25	0,4	0,38
Gross Profit Margin	99,84 %	97,8 %	100 %	100 %