VIKTORIA EIENDOM AS

3941 PORSGRUNN

Finances

Return on Equity

−203,78 %

Current Ratio

1,91

Debt-to-Equity Ratio

10,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 029 000	3 808 000	3 784 000	3 899 000
Net Income	−5 176 000	83 000	6 407 000	988 000
Total Assets	33 620 000	37 354 000	39 461 000	29 117 000
Total Equity	2 540 000	7 716 000	7 633 000	1 225 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 029 000	3 808 000	3 784 000	3 899 000
Expenditure	3 118 000	2 859 000	2 682 000	1 868 000
Operating Profit	912 000	950 000	1 103 000	2 032 000
Financial Income	216 000	380 000	6 350 000	0
Financial Costs	6 252 000	1 210 000	1 046 000	1 044 000
Financial Balance	−6 036 000	−830 000	5 304 000	−1 044 000
Earnings Before Tax	−5 124 000	120 000	6 407 000	988 000
Tax	52 000	37 000	0	0
Net Income	−5 176 000	83 000	6 407 000	988 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 964 000	23 641 000	25 583 000	26 989 000
Total Current Assets	9 656 000	13 713 000	13 878 000	2 128 000
Total Assets	33 620 000	37 354 000	39 461 000	29 117 000
Total Retained Equity	2 440 000	7 616 000	7 533 000	1 125 000
Total Equity	2 540 000	7 716 000	7 633 000	1 225 000
Total Long-Term Debt	26 030 000	27 208 000	28 740 000	27 172 000
Total Current Debt	5 051 000	2 431 000	3 089 000	720 000
Total Equity and Debt	33 620 000	37 354 000	39 461 000	29 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 029 000	3 808 000	3 784 000	3 899 000
Revenue	4 029 000	3 808 000	3 784 000	3 899 000
Cost of Goods Sold	0	0	0	0
Salary Costs	105 000	201 000	352 000	281 000
Depreciation	397 000	397 000	374 000	164 000
Impairment	0	0	0	0
Expenditure	3 118 000	2 859 000	2 682 000	1 868 000
Operating Profit	912 000	950 000	1 103 000	2 032 000
Financial Income	216 000	380 000	6 350 000	0
Financial Costs	6 252 000	1 210 000	1 046 000	1 044 000
Financial Balance	−6 036 000	−830 000	5 304 000	−1 044 000
Dividends	0	0	0	0
Net Income	−5 176 000	83 000	6 407 000	988 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 051 000	22 051 000	22 051 000	19 351 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	645 000	1 042 000	1 381 000	586 000
Total Tangible Assets	22 696 000	23 093 000	23 432 000	19 938 000
Total Fiancial Fixed Assets	1 269 000	549 000	2 151 000	7 051 000
Total Fixed Assets	23 964 000	23 641 000	25 583 000	26 989 000
Stock	0	0	0	0
Total Investments	0	294 000	57 000	0
Cash, Bank	4 687 000	928 000	5 889 000	803 000
Total Current Assets	9 656 000	13 713 000	13 878 000	2 128 000
Total Assets	33 620 000	37 354 000	39 461 000	29 117 000
Total Equity	2 540 000	7 716 000	7 633 000	1 225 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 030 000	27 208 000	28 740 000	27 172 000
Creditors	97 000	209 000	192 000	0
Unpaid Taxes	5 000	2 000	14 000	85 000
Dividends	0	0	0	0
Other Current Debt	4 896 000	2 184 000	2 884 000	635 000
Total Current Debt	5 051 000	2 431 000	3 089 000	720 000
Total Equity and Debt	33 620 000	37 354 000	39 461 000	29 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−203,78 %	1,08 %	83,94 %	80,65 %
Debt-to-Equity Ratio	10,25	3,53	3,77	22,18
Operating Profit Margin	22,64 %	24,95 %	29,15 %	52,12 %
Current Ratio	1,91	5,64	4,49	2,96
Quick Ratio	1,91	5,64	4,49	2,96
Equity Ratio	0,08	0,21	0,19	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %