VIKING WARRIORS AS

1258 OSLO

Finances

Share Ownership

Return on Equity

98,51 %

Current Ratio

66,78

Debt-to-Equity Ratio

0,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 100 000	165 000	0	45 000
Net Income	1 985 000	8 000	2 000	2 000
Total Assets	3 389 000	364 000	0	1 000
Total Equity	2 015 000	−24 000	−33 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 100 000	165 000	0	45 000
Expenditure	982 000	128 000	−2 000	43 000
Operating Profit	2 118 000	37 000	2 000	2 000
Financial Income	0	0	0	0
Financial Costs	133 000	29 000	0	0
Financial Balance	−133 000	−29 000	0	0
Earnings Before Tax	1 985 000	8 000	2 000	2 000
Tax	0	0	0	0
Net Income	1 985 000	8 000	2 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 187 000	360 000	0	0
Total Current Assets	1 202 000	4 000	0	1 000
Total Assets	3 389 000	364 000	0	1 000
Total Retained Equity	1 985 000	−54 000	−63 000	−64 000
Total Equity	2 015 000	−24 000	−33 000	−34 000
Total Long-Term Debt	1 356 000	360 000	0	0
Total Current Debt	18 000	28 000	32 000	35 000
Total Equity and Debt	3 389 000	364 000	0	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 100 000	165 000	0	45 000
Other Income	0	0	0	0
Revenue	3 100 000	165 000	0	45 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−3 000	1 000
Depreciation	657 000	90 000	0	0
Impairment	0	0	0	0
Expenditure	982 000	128 000	−2 000	43 000
Operating Profit	2 118 000	37 000	2 000	2 000
Financial Income	0	0	0	0
Financial Costs	133 000	29 000	0	0
Financial Balance	−133 000	−29 000	0	0
Dividends	0	0	0	0
Net Income	1 985 000	8 000	2 000	2 000

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	2 187 000	360 000	0	0
Total Tangible Assets	2 187 000	360 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 187 000	360 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	901 000	2 000	0	1 000
Total Current Assets	1 202 000	4 000	0	1 000
Total Assets	3 389 000	364 000	0	1 000
Total Equity	2 015 000	−24 000	−33 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 356 000	360 000	0	0
Creditors	0	9 000	9 000	9 000
Unpaid Taxes	0	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	18 000	19 000	23 000	21 000
Total Current Debt	18 000	28 000	32 000	35 000
Total Equity and Debt	3 389 000	364 000	0	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,51 %	−33,33 %	−6,06 %	−5,88 %
Debt-to-Equity Ratio	0,67	−15	−0	−0
Operating Profit Margin	68,32 %	22,42 %	-	4,44 %
Current Ratio	66,78	0,14	0	0,03
Quick Ratio	66,78	0,14	0	0,03
Equity Ratio	0,59	−0,07	-	−34
Gross Profit Margin	100 %	100 %	-	100 %