VIENDO AS

5251 SØREIDGREND

Finances

Return on Equity

16,42 %

Current Ratio

−13,31

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 830 000	1 728 000	1 148 000	1 484 000
Net Income	215 000	174 000	152 000	225 000
Total Assets	1 342 000	1 057 000	791 000	709 000
Total Equity	1 309 000	1 095 000	921 000	769 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 830 000	1 728 000	1 148 000	1 484 000
Expenditure	1 554 000	1 506 000	954 000	1 259 000
Operating Profit	275 000	223 000	194 000	225 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	275 000	223 000	194 000	225 000
Tax	61 000	49 000	43 000	0
Net Income	215 000	174 000	152 000	225 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	24 000	24 000	24 000
Total Current Assets	1 318 000	1 033 000	767 000	685 000
Total Assets	1 342 000	1 057 000	791 000	709 000
Total Retained Equity	1 209 000	995 000	821 000	669 000
Total Equity	1 309 000	1 095 000	921 000	769 000
Total Long-Term Debt	131 000	77 000	67 000	129 000
Total Current Debt	−99 000	−114 000	−196 000	−190 000
Total Equity and Debt	1 342 000	1 057 000	791 000	709 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 830 000	1 728 000	1 148 000	1 484 000
Other Income	0	0	0	0
Revenue	1 830 000	1 728 000	1 148 000	1 484 000
Cost of Goods Sold	37 000	65 000	0	16 000
Salary Costs	1 254 000	1 224 000	806 000	1 063 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 554 000	1 506 000	954 000	1 259 000
Operating Profit	275 000	223 000	194 000	225 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	215 000	174 000	152 000	225 000

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	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	24 000	24 000	24 000	24 000
Total Fixed Assets	24 000	24 000	24 000	24 000
Stock	0	0	0	0
Total Investments	503 000	503 000	403 000	150 000
Cash, Bank	665 000	359 000	202 000	176 000
Total Current Assets	1 318 000	1 033 000	767 000	685 000
Total Assets	1 342 000	1 057 000	791 000	709 000
Total Equity	1 309 000	1 095 000	921 000	769 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	131 000	77 000	67 000	129 000
Creditors	0	0	0	0
Unpaid Taxes	164 000	158 000	116 000	125 000
Dividends	0	0	0	0
Other Current Debt	122 000	112 000	71 000	26 000
Total Current Debt	−99 000	−114 000	−196 000	−190 000
Total Equity and Debt	1 342 000	1 057 000	791 000	709 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,42 %	15,89 %	16,5 %	29,26 %
Debt-to-Equity Ratio	0,1	0,07	0,07	0,17
Operating Profit Margin	15,03 %	12,91 %	16,9 %	15,16 %
Current Ratio	−13,31	−9,06	−3,91	−3,61
Quick Ratio	−13,31	−9,06	−3,91	−3,61
Equity Ratio	0,98	1,04	1,16	1,08
Gross Profit Margin	97,98 %	96,24 %	100 %	98,92 %