VIKA PANORAMA BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

11,5 %

Current Ratio

3,58

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 367 000	2 875 000	2 784 000	2 701 000
Net Income	5 329 000	753 000	804 000	−394 000
Total Assets	88 548 000	88 168 000	87 993 000	88 478 000
Total Equity	46 322 000	40 993 000	40 240 000	39 435 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 367 000	2 875 000	2 784 000	2 701 000
Expenditure	1 795 000	1 883 000	1 716 000	2 829 000
Operating Profit	5 573 000	992 000	1 068 000	−127 000
Financial Income	6 000	1 000	2 000	3 000
Financial Costs	249 000	240 000	266 000	269 000
Financial Balance	−243 000	−239 000	−264 000	−266 000
Earnings Before Tax	5 329 000	753 000	804 000	−394 000
Tax	0	0	0	0
Net Income	5 329 000	753 000	804 000	−394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	86 903 000	86 899 000	86 858 000	86 939 000
Total Current Assets	1 645 000	1 268 000	1 135 000	1 539 000
Total Assets	88 548 000	88 168 000	87 993 000	88 478 000
Total Retained Equity	46 152 000	40 823 000	40 070 000	39 265 000
Total Equity	46 322 000	40 993 000	40 240 000	39 435 000
Total Long-Term Debt	41 767 000	46 703 000	47 311 000	48 610 000
Total Current Debt	459 000	472 000	442 000	432 000
Total Equity and Debt	88 548 000	88 168 000	87 993 000	88 478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 367 000	2 875 000	2 784 000	2 701 000
Revenue	7 367 000	2 875 000	2 784 000	2 701 000
Cost of Goods Sold	0	0	0	0
Salary Costs	116 000	166 000	106 000	150 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 795 000	1 883 000	1 716 000	2 829 000
Operating Profit	5 573 000	992 000	1 068 000	−127 000
Financial Income	6 000	1 000	2 000	3 000
Financial Costs	249 000	240 000	266 000	269 000
Financial Balance	−243 000	−239 000	−264 000	−266 000
Dividends	0	0	0	0
Net Income	5 329 000	753 000	804 000	−394 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	86 731 000	86 731 000	86 731 000	86 731 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	86 731 000	86 731 000	86 731 000	86 731 000
Total Fiancial Fixed Assets	172 000	168 000	127 000	208 000
Total Fixed Assets	86 903 000	86 899 000	86 858 000	86 939 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 481 000	1 140 000	1 034 000	1 463 000
Total Current Assets	1 645 000	1 268 000	1 135 000	1 539 000
Total Assets	88 548 000	88 168 000	87 993 000	88 478 000
Total Equity	46 322 000	40 993 000	40 240 000	39 435 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 767 000	46 703 000	47 311 000	48 610 000
Creditors	93 000	76 000	75 000	54 000
Unpaid Taxes	5 000	26 000	4 000	14 000
Dividends	0	0	0	0
Other Current Debt	4 000	12 000	5 000	6 000
Total Current Debt	459 000	472 000	442 000	432 000
Total Equity and Debt	88 548 000	88 168 000	87 993 000	88 478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,5 %	1,84 %	2 %	−1 %
Debt-to-Equity Ratio	0,9	1,14	1,18	1,23
Operating Profit Margin	75,65 %	34,5 %	38,36 %	−4,7 %
Current Ratio	3,58	2,69	2,57	3,56
Quick Ratio	3,58	2,69	2,57	3,56
Equity Ratio	0,52	0,46	0,46	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %