VICTORIA EIENDOM 7 AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

36,99 %

Current Ratio

0,47

Debt-to-Equity Ratio

4,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 143 000	2 124 000	2 112 000	2 183 000
Net Income	867 000	827 000	807 000	853 000
Total Assets	15 148 000	16 793 000	16 725 000	16 525 000
Total Equity	2 344 000	2 336 000	2 315 000	2 285 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 143 000	2 124 000	2 112 000	2 183 000
Expenditure	717 000	716 000	725 000	732 000
Operating Profit	1 426 000	1 408 000	1 388 000	1 451 000
Financial Income	31 000	30 000	28 000	27 000
Financial Costs	345 000	378 000	381 000	385 000
Financial Balance	−314 000	−348 000	−353 000	−358 000
Earnings Before Tax	1 112 000	1 060 000	1 035 000	1 094 000
Tax	245 000	233 000	228 000	241 000
Net Income	867 000	827 000	807 000	853 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 283 000	14 571 000	14 714 000	15 001 000
Total Current Assets	865 000	2 223 000	2 011 000	1 524 000
Total Assets	15 148 000	16 793 000	16 725 000	16 525 000
Total Retained Equity	1 857 000	1 849 000	1 828 000	1 799 000
Total Equity	2 344 000	2 336 000	2 315 000	2 285 000
Total Long-Term Debt	10 968 000	12 788 000	12 657 000	12 478 000
Total Current Debt	1 835 000	1 670 000	1 753 000	1 761 000
Total Equity and Debt	15 148 000	16 793 000	16 725 000	16 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 143 000	2 124 000	2 112 000	2 183 000
Other Income	0	0	0	0
Revenue	2 143 000	2 124 000	2 112 000	2 183 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	317 000	314 000	314 000	314 000
Impairment	0	0	0	0
Expenditure	717 000	716 000	725 000	732 000
Operating Profit	1 426 000	1 408 000	1 388 000	1 451 000
Financial Income	31 000	30 000	28 000	27 000
Financial Costs	345 000	378 000	381 000	385 000
Financial Balance	−314 000	−348 000	−353 000	−358 000
Dividends	0	0	0	0
Net Income	867 000	827 000	807 000	853 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 287 000	13 604 000	13 775 000	14 089 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 287 000	13 604 000	13 775 000	14 089 000
Total Fiancial Fixed Assets	996 000	967 000	939 000	911 000
Total Fixed Assets	14 283 000	14 571 000	14 714 000	15 001 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	1 598 000	1 294 000	769 000
Total Current Assets	865 000	2 223 000	2 011 000	1 524 000
Total Assets	15 148 000	16 793 000	16 725 000	16 525 000
Total Equity	2 344 000	2 336 000	2 315 000	2 285 000
Short-Term Group Debt	1 102 000	1 033 000	997 000	1 040 000
Total Long-Term Debt	10 968 000	12 788 000	12 657 000	12 478 000
Creditors	46 000	39 000	72 000	62 000
Unpaid Taxes	120 000	67 000	110 000	117 000
Dividends	0	0	0	0
Other Current Debt	568 000	531 000	574 000	541 000
Total Current Debt	1 835 000	1 670 000	1 753 000	1 761 000
Total Equity and Debt	15 148 000	16 793 000	16 725 000	16 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,99 %	35,4 %	34,86 %	37,33 %
Debt-to-Equity Ratio	4,68	5,47	5,47	5,46
Operating Profit Margin	66,54 %	66,29 %	65,72 %	66,47 %
Current Ratio	0,47	1,33	1,15	0,87
Quick Ratio	0,47	1,33	1,15	0,87
Equity Ratio	0,15	0,14	0,14	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %