BORG VIKAR AS

1721 SARPSBORG

Finances

Share Ownership

Return on Equity

82,14 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	95 000	55 000	62 000	83 000
Net Income	23 000	−9 000	1 000	−2 000
Total Assets	28 000	9 000	18 000	17 000
Total Equity	28 000	5 000	14 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	95 000	55 000	62 000	83 000
Expenditure	73 000	64 000	61 000	85 000
Operating Profit	23 000	−9 000	1 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	23 000	−9 000	1 000	−2 000
Tax	0	0	0	0
Net Income	23 000	−9 000	1 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	28 000	9 000	18 000	17 000
Total Assets	28 000	9 000	18 000	17 000
Total Retained Equity	−2 000	−25 000	−16 000	−17 000
Total Equity	28 000	5 000	14 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	4 000	4 000	4 000
Total Equity and Debt	28 000	9 000	18 000	17 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	95 000	55 000	62 000	83 000
Other Income	0	0	0	0
Revenue	95 000	55 000	62 000	83 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−4 000	0	0	19 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	73 000	64 000	61 000	85 000
Operating Profit	23 000	−9 000	1 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	23 000	−9 000	1 000	−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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	0	0	17 000
Total Current Assets	28 000	9 000	18 000	17 000
Total Assets	28 000	9 000	18 000	17 000
Total Equity	28 000	5 000	14 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	2 000	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	0	2 000	2 000	2 000
Total Current Debt	0	4 000	4 000	4 000
Total Equity and Debt	28 000	9 000	18 000	17 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,14 %	−180 %	7,14 %	−15,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,21 %	−16,36 %	1,61 %	−2,41 %
Current Ratio	-	2,25	4,5	4,25
Quick Ratio	-	2,25	4,5	4,25
Equity Ratio	1	0,56	0,78	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %