VIGGJA MEK AS

7038 TRONDHEIM

Finances

Return on Equity

67,01 %

Current Ratio

2,18

Debt-to-Equity Ratio

1,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 892 000	9 690 000	10 181 000	9 228 000
Net Income	900 000	277 000	229 000	−239 000
Total Assets	6 157 000	2 897 000	3 004 000	2 080 000
Total Equity	1 343 000	443 000	165 000	−63 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 892 000	9 690 000	10 181 000	9 228 000
Expenditure	14 614 000	9 246 000	9 805 000	9 451 000
Operating Profit	1 278 000	444 000	376 000	−223 000
Financial Income	9 000	3 000	6 000	5 000
Financial Costs	122 000	84 000	83 000	81 000
Financial Balance	−113 000	−81 000	−77 000	−76 000
Earnings Before Tax	1 165 000	363 000	299 000	−299 000
Tax	265 000	85 000	71 000	−60 000
Net Income	900 000	277 000	229 000	−239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	30 000	95 000	166 000
Total Current Assets	6 126 000	2 867 000	2 909 000	1 915 000
Total Assets	6 157 000	2 897 000	3 004 000	2 080 000
Total Retained Equity	1 063 000	163 000	−115 000	−343 000
Total Equity	1 343 000	443 000	165 000	−63 000
Total Long-Term Debt	2 000 000	0	0	0
Total Current Debt	2 814 000	2 454 000	2 838 000	2 144 000
Total Equity and Debt	6 157 000	2 897 000	3 004 000	2 080 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 892 000	9 690 000	10 134 000	9 222 000
Other Income	0	0	47 000	7 000
Revenue	15 892 000	9 690 000	10 181 000	9 228 000
Cost of Goods Sold	5 986 000	2 445 000	2 807 000	2 341 000
Salary Costs	6 047 000	4 651 000	4 987 000	4 732 000
Depreciation	0	0	0	14 000
Impairment	0	0	0	0
Expenditure	14 614 000	9 246 000	9 805 000	9 451 000
Operating Profit	1 278 000	444 000	376 000	−223 000
Financial Income	9 000	3 000	6 000	5 000
Financial Costs	122 000	84 000	83 000	81 000
Financial Balance	−113 000	−81 000	−77 000	−76 000
Dividends	0	0	0	0
Net Income	900 000	277 000	229 000	−239 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	30 000	95 000	166 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	30 000	95 000	166 000
Stock	63 000	138 000	100 000	115 000
Total Investments	0	0	0	0
Cash, Bank	911 000	617 000	627 000	334 000
Total Current Assets	6 126 000	2 867 000	2 909 000	1 915 000
Total Assets	6 157 000	2 897 000	3 004 000	2 080 000
Total Equity	1 343 000	443 000	165 000	−63 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000 000	0	0	0
Creditors	603 000	258 000	631 000	261 000
Unpaid Taxes	1 027 000	831 000	541 000	516 000
Dividends	0	0	0	0
Other Current Debt	917 000	1 344 000	1 667 000	1 367 000
Total Current Debt	2 814 000	2 454 000	2 838 000	2 144 000
Total Equity and Debt	6 157 000	2 897 000	3 004 000	2 080 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,01 %	62,53 %	138,79 %	379,37 %
Debt-to-Equity Ratio	1,49	0	0	−0
Operating Profit Margin	8,04 %	4,58 %	3,69 %	−2,42 %
Current Ratio	2,18	1,17	1,03	0,89
Quick Ratio	2,23	1,24	1,06	0,94
Equity Ratio	0,22	0,15	0,05	−0,03
Gross Profit Margin	62,33 %	74,77 %	72,43 %	74,63 %