VIKBAKKEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

1,04 %

Current Ratio

22,1

Debt-to-Equity Ratio

2,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	530 000	529 000	457 000	451 000
Net Income	78 000	90 000	18 000	−275 000
Total Assets	22 979 000	22 984 000	22 994 000	23 015 000
Total Equity	7 479 000	7 401 000	7 312 000	7 293 000

Income (NOK)	2022	2021	2020	2019
Revenue	530 000	529 000	457 000	451 000
Expenditure	430 000	422 000	404 000	693 000
Operating Profit	101 000	107 000	53 000	−241 000
Financial Income	3 000	1 000	2 000	5 000
Financial Costs	26 000	18 000	37 000	38 000
Financial Balance	−23 000	−17 000	−35 000	−33 000
Earnings Before Tax	78 000	90 000	18 000	−275 000
Tax	0	0	0	0
Net Income	78 000	90 000	18 000	−275 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 537 000	22 522 000	22 522 000	22 522 000
Total Current Assets	442 000	462 000	472 000	493 000
Total Assets	22 979 000	22 984 000	22 994 000	23 015 000
Total Retained Equity	7 409 000	7 331 000	7 242 000	7 223 000
Total Equity	7 479 000	7 401 000	7 312 000	7 293 000
Total Long-Term Debt	15 481 000	15 557 000	15 654 000	15 662 000
Total Current Debt	20 000	26 000	29 000	59 000
Total Equity and Debt	22 979 000	22 984 000	22 994 000	23 015 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	530 000	529 000	457 000	451 000
Revenue	530 000	529 000	457 000	451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	9 000	8 000	9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	430 000	422 000	404 000	693 000
Operating Profit	101 000	107 000	53 000	−241 000
Financial Income	3 000	1 000	2 000	5 000
Financial Costs	26 000	18 000	37 000	38 000
Financial Balance	−23 000	−17 000	−35 000	−33 000
Dividends	0	0	0	0
Net Income	78 000	90 000	18 000	−275 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 522 000	22 522 000	22 522 000	22 522 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 522 000	22 522 000	22 522 000	22 522 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	22 537 000	22 522 000	22 522 000	22 522 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	442 000	462 000	461 000	447 000
Total Current Assets	442 000	462 000	472 000	493 000
Total Assets	22 979 000	22 984 000	22 994 000	23 015 000
Total Equity	7 479 000	7 401 000	7 312 000	7 293 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 481 000	15 557 000	15 654 000	15 662 000
Creditors	8 000	15 000	12 000	56 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	8 000	0
Total Current Debt	20 000	26 000	29 000	59 000
Total Equity and Debt	22 979 000	22 984 000	22 994 000	23 015 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,04 %	1,22 %	0,25 %	−3,77 %
Debt-to-Equity Ratio	2,07	2,1	2,14	2,15
Operating Profit Margin	19,06 %	20,23 %	11,6 %	−53,44 %
Current Ratio	22,1	17,77	16,28	8,36
Quick Ratio	22,1	17,77	16,28	8,36
Equity Ratio	0,33	0,32	0,32	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %