VIKSDALEN BUTIKKBYGG AS

6978 VIKSDALEN

Finances

Return on Equity

2,53 %

Current Ratio

9,71

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	385 000	348 000	339 000	307 000
Net Income	58 000	89 000	5 000	47 000
Total Assets	3 274 000	3 345 000	3 389 000	3 490 000
Total Equity	2 288 000	2 230 000	2 141 000	2 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	385 000	348 000	339 000	307 000
Expenditure	272 000	212 000	280 000	195 000
Operating Profit	112 000	135 000	59 000	112 000
Financial Income	0	0	3 000	3 000
Financial Costs	54 000	46 000	58 000	69 000
Financial Balance	−54 000	−46 000	−55 000	−66 000
Earnings Before Tax	58 000	89 000	5 000	47 000
Tax	0	0	0	0
Net Income	58 000	89 000	5 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 838 000	2 912 000	3 001 000	3 122 000
Total Current Assets	437 000	433 000	387 000	368 000
Total Assets	3 274 000	3 345 000	3 389 000	3 490 000
Total Retained Equity	−88 000	−146 000	−235 000	−239 000
Total Equity	2 288 000	2 230 000	2 141 000	2 137 000
Total Long-Term Debt	941 000	1 077 000	1 211 000	1 337 000
Total Current Debt	45 000	38 000	36 000	16 000
Total Equity and Debt	3 274 000	3 345 000	3 389 000	3 490 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	359 000	329 000	307 000	307 000
Other Income	26 000	19 000	32 000	0
Revenue	385 000	348 000	339 000	307 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 000	26 000	26 000	28 000
Depreciation	74 000	89 000	121 000	121 000
Impairment	0	0	0	0
Expenditure	272 000	212 000	280 000	195 000
Operating Profit	112 000	135 000	59 000	112 000
Financial Income	0	0	3 000	3 000
Financial Costs	54 000	46 000	58 000	69 000
Financial Balance	−54 000	−46 000	−55 000	−66 000
Dividends	0	0	0	0
Net Income	58 000	89 000	5 000	47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 838 000	2 912 000	3 001 000	3 122 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 838 000	2 912 000	3 001 000	3 122 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 838 000	2 912 000	3 001 000	3 122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	414 000	412 000	368 000	368 000
Total Current Assets	437 000	433 000	387 000	368 000
Total Assets	3 274 000	3 345 000	3 389 000	3 490 000
Total Equity	2 288 000	2 230 000	2 141 000	2 137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	941 000	1 077 000	1 211 000	1 337 000
Creditors	26 000	23 000	22 000	0
Unpaid Taxes	16 000	12 000	12 000	13 000
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	2 000	3 000
Total Current Debt	45 000	38 000	36 000	16 000
Total Equity and Debt	3 274 000	3 345 000	3 389 000	3 490 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,53 %	3,99 %	0,23 %	2,2 %
Debt-to-Equity Ratio	0,41	0,48	0,57	0,63
Operating Profit Margin	29,09 %	38,79 %	17,4 %	36,48 %
Current Ratio	9,71	11,39	10,75	23
Quick Ratio	9,71	11,39	10,75	23
Equity Ratio	0,7	0,67	0,63	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %