VIC INVEST AS

0492 OSLO

Finances

Share Ownership

Return on Equity

18,17 %

Current Ratio

2,25

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 160 000	883 000	1 026 000	915 000
Net Income	607 000	380 000	494 000	314 000
Total Assets	8 064 000	9 130 000	11 194 000	9 079 000
Total Equity	3 341 000	2 734 000	2 354 000	1 854 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 160 000	883 000	1 026 000	915 000
Expenditure	383 000	391 000	393 000	513 000
Operating Profit	776 000	493 000	633 000	402 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	776 000	493 000	633 000	403 000
Tax	169 000	113 000	139 000	89 000
Net Income	607 000	380 000	494 000	314 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 525 000	7 682 000	7 847 000	8 023 000
Total Current Assets	539 000	1 448 000	3 346 000	1 056 000
Total Assets	8 064 000	9 130 000	11 194 000	9 079 000
Total Retained Equity	3 241 000	2 634 000	2 254 000	1 754 000
Total Equity	3 341 000	2 734 000	2 354 000	1 854 000
Total Long-Term Debt	4 483 000	6 204 000	8 683 000	7 035 000
Total Current Debt	240 000	192 000	157 000	191 000
Total Equity and Debt	8 064 000	9 130 000	11 194 000	9 079 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 160 000	883 000	1 026 000	915 000
Revenue	1 160 000	883 000	1 026 000	915 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−2 000	13 000
Depreciation	156 000	166 000	176 000	187 000
Impairment	0	0	0	0
Expenditure	383 000	391 000	393 000	513 000
Operating Profit	776 000	493 000	633 000	402 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	607 000	380 000	494 000	314 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 525 000	7 682 000	7 847 000	8 023 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 525 000	7 682 000	7 847 000	8 023 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 525 000	7 682 000	7 847 000	8 023 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	479 000	356 000	262 000	1 011 000
Total Current Assets	539 000	1 448 000	3 346 000	1 056 000
Total Assets	8 064 000	9 130 000	11 194 000	9 079 000
Total Equity	3 341 000	2 734 000	2 354 000	1 854 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 483 000	6 204 000	8 683 000	7 035 000
Creditors	61 000	58 000	22 000	78 000
Unpaid Taxes	−3 000	−4 000	−9 000	3 000
Dividends	0	0	0	0
Other Current Debt	10 000	25 000	4 000	21 000
Total Current Debt	240 000	192 000	157 000	191 000
Total Equity and Debt	8 064 000	9 130 000	11 194 000	9 079 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,17 %	13,9 %	20,99 %	16,94 %
Debt-to-Equity Ratio	1,34	2,27	3,69	3,79
Operating Profit Margin	66,9 %	55,83 %	61,7 %	43,93 %
Current Ratio	2,25	7,54	21,31	5,53
Quick Ratio	2,25	7,54	21,31	5,53
Equity Ratio	0,41	0,3	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %