VIKTIL EIENDOMSUTVIKLING AS

6507 KRISTIANSUND N

Finances

Return on Equity

13,75 %

Current Ratio

1,89

Debt-to-Equity Ratio

3,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 207 000	11 792 000	8 821 000	3 899 000
Net Income	1 719 000	4 784 000	2 231 000	79 000
Total Assets	64 387 000	35 946 000	28 204 000	21 750 000
Total Equity	12 506 000	11 387 000	6 704 000	4 473 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 207 000	11 792 000	8 821 000	3 899 000
Expenditure	5 296 000	5 023 000	5 310 000	3 157 000
Operating Profit	4 911 000	6 769 000	3 510 000	742 000
Financial Income	573 000	533 000	142 000	167 000
Financial Costs	3 194 000	1 289 000	820 000	841 000
Financial Balance	−2 621 000	−756 000	−678 000	−674 000
Earnings Before Tax	2 291 000	6 013 000	2 832 000	68 000
Tax	572 000	1 229 000	601 000	−11 000
Net Income	1 719 000	4 784 000	2 231 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 205 000	33 199 000	23 418 000	20 469 000
Total Current Assets	14 183 000	2 747 000	4 786 000	1 281 000
Total Assets	64 387 000	35 946 000	28 204 000	21 750 000
Total Retained Equity	12 006 000	10 887 000	6 204 000	3 973 000
Total Equity	12 506 000	11 387 000	6 704 000	4 473 000
Total Long-Term Debt	44 375 000	19 045 000	17 785 000	14 988 000
Total Current Debt	7 506 000	5 514 000	3 716 000	2 290 000
Total Equity and Debt	64 387 000	35 946 000	28 204 000	21 750 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	656 000	344 000	264 000	135 000
Other Income	9 551 000	11 447 000	8 558 000	3 764 000
Revenue	10 207 000	11 792 000	8 821 000	3 899 000
Cost of Goods Sold	958 000	2 806 000	3 640 000	1 884 000
Salary Costs	502 000	60 000	172 000	0
Depreciation	160 000	145 000	129 000	103 000
Impairment	0	0	0	0
Expenditure	5 296 000	5 023 000	5 310 000	3 157 000
Operating Profit	4 911 000	6 769 000	3 510 000	742 000
Financial Income	573 000	533 000	142 000	167 000
Financial Costs	3 194 000	1 289 000	820 000	841 000
Financial Balance	−2 621 000	−756 000	−678 000	−674 000
Dividends	0	0	0	0
Net Income	1 719 000	4 784 000	2 231 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 514 000	30 565 000	21 573 000	18 158 000
Machinery and Plant Facilities	119 000	0	0	0
Fixtures	399 000	610 000	688 000	690 000
Total Tangible Assets	47 157 000	31 175 000	22 261 000	18 848 000
Total Fiancial Fixed Assets	3 047 000	2 024 000	1 157 000	1 621 000
Total Fixed Assets	50 205 000	33 199 000	23 418 000	20 469 000
Stock	13 634 000	912 000	913 000	96 000
Total Investments	0	1 596 000	0	0
Cash, Bank	9 000	7 000	663 000	0
Total Current Assets	14 183 000	2 747 000	4 786 000	1 281 000
Total Assets	64 387 000	35 946 000	28 204 000	21 750 000
Total Equity	12 506 000	11 387 000	6 704 000	4 473 000
Short-Term Group Debt	0	18 000	0	0
Total Long-Term Debt	44 375 000	19 045 000	17 785 000	14 988 000
Creditors	383 000	621 000	774 000	515 000
Unpaid Taxes	49 000	34 000	73 000	87 000
Dividends	0	0	0	0
Other Current Debt	2 265 000	2 068 000	822 000	111 000
Total Current Debt	7 506 000	5 514 000	3 716 000	2 290 000
Total Equity and Debt	64 387 000	35 946 000	28 204 000	21 750 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,75 %	42,01 %	33,28 %	1,77 %
Debt-to-Equity Ratio	3,55	1,67	2,65	3,35
Operating Profit Margin	48,11 %	57,4 %	39,79 %	19,03 %
Current Ratio	1,89	0,5	1,29	0,56
Quick Ratio	−2,31	0,6	1,71	0,58
Equity Ratio	0,19	0,32	0,24	0,21
Gross Profit Margin	90,61 %	76,2 %	58,73 %	51,68 %