AS VIKTORIA

7200 KYRKSÆTERØRA

Finances

Return on Equity

90,7 %

Current Ratio

0,21

Debt-to-Equity Ratio

8,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	280 000	308 000	304 000	94 000
Net Income	2 974 000	−36 000	810 000	347 000
Total Assets	47 750 000	43 984 000	43 325 000	41 926 000
Total Equity	3 279 000	2 306 000	6 341 000	5 531 000

Income (NOK)	2022	2021	2020	2019
Revenue	280 000	308 000	304 000	94 000
Expenditure	401 000	299 000	293 000	288 000
Operating Profit	−121 000	9 000	10 000	−194 000
Financial Income	3 819 000	669 000	1 853 000	1 811 000
Financial Costs	732 000	723 000	839 000	1 171 000
Financial Balance	3 087 000	−54 000	1 014 000	640 000
Earnings Before Tax	2 966 000	−46 000	1 024 000	446 000
Tax	−8 000	−11 000	214 000	98 000
Net Income	2 974 000	−36 000	810 000	347 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 984 000	43 325 000	41 527 000	36 452 000
Total Current Assets	3 766 000	660 000	1 798 000	5 474 000
Total Assets	47 750 000	43 984 000	43 325 000	41 926 000
Total Retained Equity	2 287 000	1 313 000	5 349 000	4 539 000
Total Equity	3 279 000	2 306 000	6 341 000	5 531 000
Total Long-Term Debt	26 755 000	28 083 000	29 413 000	30 086 000
Total Current Debt	17 716 000	13 596 000	7 570 000	6 309 000
Total Equity and Debt	47 750 000	43 984 000	43 325 000	41 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	280 000	308 000	304 000	94 000
Revenue	280 000	308 000	304 000	94 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	0	0	1 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	401 000	299 000	293 000	288 000
Operating Profit	−121 000	9 000	10 000	−194 000
Financial Income	3 819 000	669 000	1 853 000	1 811 000
Financial Costs	732 000	723 000	839 000	1 171 000
Financial Balance	3 087 000	−54 000	1 014 000	640 000
Dividends	2 000 000	4 000 000	0	0
Net Income	2 974 000	−36 000	810 000	347 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 640 000	4 640 000	4 640 000	4 640 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 640 000	4 640 000	4 640 000	4 640 000
Total Fiancial Fixed Assets	39 344 000	38 684 000	36 886 000	31 812 000
Total Fixed Assets	43 984 000	43 325 000	41 527 000	36 452 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 766 000	660 000	1 798 000	5 474 000
Total Assets	47 750 000	43 984 000	43 325 000	41 926 000
Total Equity	3 279 000	2 306 000	6 341 000	5 531 000
Short-Term Group Debt	0	0	0	399 000
Total Long-Term Debt	26 755 000	28 083 000	29 413 000	30 086 000
Creditors	9 000	10 000	13 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	2 000 000	4 000 000	0	0
Other Current Debt	67 000	39 000	32 000	58 000
Total Current Debt	17 716 000	13 596 000	7 570 000	6 309 000
Total Equity and Debt	47 750 000	43 984 000	43 325 000	41 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,7 %	−1,56 %	12,77 %	6,27 %
Debt-to-Equity Ratio	8,16	12,18	4,64	5,44
Operating Profit Margin	−43,21 %	2,92 %	3,29 %	−206,38 %
Current Ratio	0,21	0,05	0,24	0,87
Quick Ratio	0,21	0,05	0,24	0,87
Equity Ratio	0,07	0,05	0,15	0,13
Gross Profit Margin	100 %	99,68 %	100 %	100 %