VIKAR I NORGE AS

9151 STORSLETT

Finances

Share Ownership

Return on Equity

63,82 %

Current Ratio

1,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 497 000	12 562 000	7 258 000	8 782 000
Net Income	1 203 000	1 614 000	401 000	1 111 000
Total Assets	3 919 000	5 579 000	3 046 000	3 087 000
Total Equity	1 885 000	682 000	501 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 497 000	12 562 000	7 258 000	8 782 000
Expenditure	11 016 000	10 494 000	6 749 000	7 380 000
Operating Profit	1 481 000	2 069 000	508 000	1 402 000
Financial Income	61 000	0	6 000	23 000
Financial Costs	0	0	0	0
Financial Balance	61 000	0	6 000	23 000
Earnings Before Tax	1 542 000	2 069 000	514 000	1 425 000
Tax	339 000	455 000	113 000	314 000
Net Income	1 203 000	1 614 000	401 000	1 111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	85 000	24 000	24 000
Total Current Assets	3 843 000	5 494 000	3 022 000	3 063 000
Total Assets	3 919 000	5 579 000	3 046 000	3 087 000
Total Retained Equity	1 785 000	582 000	401 000	0
Total Equity	1 885 000	682 000	501 000	100 000
Total Long-Term Debt	0	1 424 000	1 424 000	492 000
Total Current Debt	2 034 000	3 473 000	1 121 000	2 494 000
Total Equity and Debt	3 919 000	5 579 000	3 046 000	3 087 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 497 000	12 562 000	7 258 000	8 782 000
Other Income	0	0	0	0
Revenue	12 497 000	12 562 000	7 258 000	8 782 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 715 000	9 217 000	5 739 000	6 157 000
Depreciation	14 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	11 016 000	10 494 000	6 749 000	7 380 000
Operating Profit	1 481 000	2 069 000	508 000	1 402 000
Financial Income	61 000	0	6 000	23 000
Financial Costs	0	0	0	0
Financial Balance	61 000	0	6 000	23 000
Dividends	0	0	0	0
Net Income	1 203 000	1 614 000	401 000	1 111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	13 000	19 000	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	53 000	67 000	0	0
Total Tangible Assets	53 000	67 000	0	0
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	76 000	85 000	24 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 113 000	4 057 000	2 545 000	2 370 000
Total Current Assets	3 843 000	5 494 000	3 022 000	3 063 000
Total Assets	3 919 000	5 579 000	3 046 000	3 087 000
Total Equity	1 885 000	682 000	501 000	100 000
Short-Term Group Debt	0	1 837 000	0	1 424 000
Total Long-Term Debt	0	1 424 000	1 424 000	492 000
Creditors	5 000	−5 000	−6 000	−13 000
Unpaid Taxes	628 000	641 000	392 000	264 000
Dividends	0	0	0	0
Other Current Debt	1 058 000	955 000	623 000	817 000
Total Current Debt	2 034 000	3 473 000	1 121 000	2 494 000
Total Equity and Debt	3 919 000	5 579 000	3 046 000	3 087 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,82 %	236,66 %	80,04 %	1 111 %
Debt-to-Equity Ratio	0	2,09	2,84	4,92
Operating Profit Margin	11,85 %	16,47 %	7 %	15,96 %
Current Ratio	1,89	1,58	2,7	1,23
Quick Ratio	1,89	1,58	2,7	1,23
Equity Ratio	0,48	0,12	0,16	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %