VICTORIA SKOTØIMAGASIN AS

0861 OSLO

Finances

Return on Equity

26,97 %

Current Ratio

1,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 260 000	1 230 000	1 149 000	1 034 000
Net Income	2 131 000	4 061 000	2 437 000	1 784 000
Total Assets	22 389 000	20 348 000	11 565 000	4 406 000
Total Equity	7 901 000	5 770 000	1 709 000	1 672 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 260 000	1 230 000	1 149 000	1 034 000
Expenditure	382 000	460 000	283 000	252 000
Operating Profit	878 000	770 000	866 000	782 000
Financial Income	1 729 000	3 520 000	2 038 000	1 354 000
Financial Costs	0	0	0	142 000
Financial Balance	1 729 000	3 520 000	2 038 000	1 212 000
Earnings Before Tax	2 606 000	4 290 000	2 904 000	1 994 000
Tax	475 000	229 000	467 000	210 000
Net Income	2 131 000	4 061 000	2 437 000	1 784 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	626 000	626 000	626 000	626 000
Total Current Assets	21 763 000	19 722 000	10 940 000	3 781 000
Total Assets	22 389 000	20 348 000	11 565 000	4 406 000
Total Retained Equity	7 781 000	5 650 000	1 589 000	1 552 000
Total Equity	7 901 000	5 770 000	1 709 000	1 672 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 488 000	14 578 000	9 856 000	2 734 000
Total Equity and Debt	22 389 000	20 348 000	11 565 000	4 406 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 260 000	1 230 000	1 149 000	1 034 000
Revenue	1 260 000	1 230 000	1 149 000	1 034 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	382 000	460 000	283 000	252 000
Operating Profit	878 000	770 000	866 000	782 000
Financial Income	1 729 000	3 520 000	2 038 000	1 354 000
Financial Costs	0	0	0	142 000
Financial Balance	1 729 000	3 520 000	2 038 000	1 212 000
Dividends	0	0	2 400 000	800 000
Net Income	2 131 000	4 061 000	2 437 000	1 784 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	69 000	69 000	69 000	69 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	69 000	69 000	69 000	69 000
Total Fiancial Fixed Assets	556 000	556 000	556 000	556 000
Total Fixed Assets	626 000	626 000	626 000	626 000
Stock	0	0	0	0
Total Investments	18 342 000	16 606 000	9 277 000	3 156 000
Cash, Bank	3 421 000	3 116 000	1 663 000	594 000
Total Current Assets	21 763 000	19 722 000	10 940 000	3 781 000
Total Assets	22 389 000	20 348 000	11 565 000	4 406 000
Total Equity	7 901 000	5 770 000	1 709 000	1 672 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	2 400 000	800 000
Other Current Debt	14 013 000	14 349 000	6 989 000	1 724 000
Total Current Debt	14 488 000	14 578 000	9 856 000	2 734 000
Total Equity and Debt	22 389 000	20 348 000	11 565 000	4 406 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,97 %	70,38 %	142,6 %	106,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,68 %	62,6 %	75,37 %	75,63 %
Current Ratio	1,5	1,35	1,11	1,38
Quick Ratio	1,5	1,35	1,11	1,38
Equity Ratio	0,35	0,28	0,15	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %