VIA VICTORIA AS

0159 OSLO

Finances

Return on Equity

−203,54 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	231 000	750 000	1 687 000	5 388 000
Net Income	−2 473 000	77 000	−15 565 000	−1 922 000
Total Assets	1 254 000	3 268 000	3 209 000	19 595 000
Total Equity	1 215 000	2 254 000	2 177 000	−872 000

Income (NOK)	2022	2021	2020	2019
Revenue	231 000	750 000	1 687 000	5 388 000
Expenditure	2 630 000	653 000	8 165 000	6 496 000
Operating Profit	−2 399 000	96 000	−6 477 000	−1 109 000
Financial Income	0	300 000	986 000	68 000
Financial Costs	73 000	298 000	10 074 000	882 000
Financial Balance	−73 000	2 000	−9 088 000	−814 000
Earnings Before Tax	−2 472 000	98 000	−15 565 000	−1 922 000
Tax	2 000	22 000	0	0
Net Income	−2 473 000	77 000	−15 565 000	−1 922 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	50 000	263 000
Total Current Assets	1 254 000	3 268 000	3 159 000	19 333 000
Total Assets	1 254 000	3 268 000	3 209 000	19 595 000
Total Retained Equity	340 000	2 224 000	2 147 000	−902 000
Total Equity	1 215 000	2 254 000	2 177 000	−872 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 000	1 014 000	1 032 000	20 467 000
Total Equity and Debt	1 254 000	3 268 000	3 209 000	19 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 000	180 000	1 493 000	4 373 000
Other Income	193 000	570 000	194 000	1 015 000
Revenue	231 000	750 000	1 687 000	5 388 000
Cost of Goods Sold	−19 000	0	7 001 000	3 274 000
Salary Costs	575 000	206 000	381 000	1 622 000
Depreciation	0	50 000	122 000	106 000
Impairment	0	0	0	0
Expenditure	2 630 000	653 000	8 165 000	6 496 000
Operating Profit	−2 399 000	96 000	−6 477 000	−1 109 000
Financial Income	0	300 000	986 000	68 000
Financial Costs	73 000	298 000	10 074 000	882 000
Financial Balance	−73 000	2 000	−9 088 000	−814 000
Dividends	0	0	0	0
Net Income	−2 473 000	77 000	−15 565 000	−1 922 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	33 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	50 000	139 000
Total Tangible Assets	0	0	50 000	173 000
Total Fiancial Fixed Assets	0	0	0	90 000
Total Fixed Assets	0	0	50 000	263 000
Stock	356 000	0	0	6 469 000
Total Investments	0	154 000	502 000	9 836 000
Cash, Bank	35 000	2 297 000	1 590 000	2 876 000
Total Current Assets	1 254 000	3 268 000	3 159 000	19 333 000
Total Assets	1 254 000	3 268 000	3 209 000	19 595 000
Total Equity	1 215 000	2 254 000	2 177 000	−872 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	592 000	585 000	19 452 000
Unpaid Taxes	0	3 000	1 000	482 000
Dividends	0	0	0	0
Other Current Debt	38 000	397 000	446 000	533 000
Total Current Debt	38 000	1 014 000	1 032 000	20 467 000
Total Equity and Debt	1 254 000	3 268 000	3 209 000	19 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−203,54 %	3,42 %	−714,97 %	220,41 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−1 038,53 %	12,8 %	−383,94 %	−20,58 %
Current Ratio	33	3,22	3,06	0,94
Quick Ratio	−3,94	3,22	3,06	1,38
Equity Ratio	0,97	0,69	0,68	−0,04
Gross Profit Margin	108,23 %	100 %	−315 %	39,24 %