VICTORIA EIENDOM 10 AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

10,29 %

Current Ratio

1,55

Debt-to-Equity Ratio

3,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 670 000	4 541 000	4 584 000	4 594 000
Net Income	1 100 000	1 043 000	1 013 000	965 000
Total Assets	53 384 000	54 696 000	56 289 000	58 409 000
Total Equity	10 686 000	10 585 000	10 543 000	10 529 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 670 000	4 541 000	4 584 000	4 594 000
Expenditure	2 145 000	2 038 000	2 019 000	2 077 000
Operating Profit	2 525 000	2 504 000	2 566 000	2 517 000
Financial Income	49 000	46 000	45 000	47 000
Financial Costs	1 163 000	1 212 000	1 312 000	1 326 000
Financial Balance	−1 114 000	−1 166 000	−1 267 000	−1 279 000
Earnings Before Tax	1 410 000	1 337 000	1 299 000	1 237 000
Tax	310 000	294 000	286 000	272 000
Net Income	1 100 000	1 043 000	1 013 000	965 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 600 000	51 653 000	52 706 000	53 774 000
Total Current Assets	2 783 000	3 043 000	3 583 000	4 636 000
Total Assets	53 384 000	54 696 000	56 289 000	58 409 000
Total Retained Equity	2 103 000	2 002 000	1 960 000	1 946 000
Total Equity	10 686 000	10 585 000	10 543 000	10 529 000
Total Long-Term Debt	40 898 000	42 414 000	44 042 000	46 265 000
Total Current Debt	1 800 000	1 697 000	1 705 000	1 615 000
Total Equity and Debt	53 384 000	54 696 000	56 289 000	58 409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 670 000	4 541 000	4 584 000	4 594 000
Other Income	0	0	0	0
Revenue	4 670 000	4 541 000	4 584 000	4 594 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 053 000	1 053 000	1 053 000	1 053 000
Impairment	0	0	0	0
Expenditure	2 145 000	2 038 000	2 019 000	2 077 000
Operating Profit	2 525 000	2 504 000	2 566 000	2 517 000
Financial Income	49 000	46 000	45 000	47 000
Financial Costs	1 163 000	1 212 000	1 312 000	1 326 000
Financial Balance	−1 114 000	−1 166 000	−1 267 000	−1 279 000
Dividends	0	0	0	0
Net Income	1 100 000	1 043 000	1 013 000	965 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	50 600 000	51 653 000	52 706 000	53 774 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	50 600 000	51 653 000	52 706 000	53 774 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 600 000	51 653 000	52 706 000	53 774 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	735 000	1 134 000	1 671 000	2 662 000
Total Current Assets	2 783 000	3 043 000	3 583 000	4 636 000
Total Assets	53 384 000	54 696 000	56 289 000	58 409 000
Total Equity	10 686 000	10 585 000	10 543 000	10 529 000
Short-Term Group Debt	1 160 000	1 120 000	1 087 000	1 016 000
Total Long-Term Debt	40 898 000	42 414 000	44 042 000	46 265 000
Creditors	83 000	85 000	92 000	79 000
Unpaid Taxes	144 000	111 000	127 000	135 000
Dividends	0	0	0	0
Other Current Debt	413 000	380 000	400 000	386 000
Total Current Debt	1 800 000	1 697 000	1 705 000	1 615 000
Total Equity and Debt	53 384 000	54 696 000	56 289 000	58 409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,29 %	9,85 %	9,61 %	9,17 %
Debt-to-Equity Ratio	3,83	4,01	4,18	4,39
Operating Profit Margin	54,07 %	55,14 %	55,98 %	54,79 %
Current Ratio	1,55	1,79	2,1	2,87
Quick Ratio	1,55	1,79	2,1	2,87
Equity Ratio	0,2	0,19	0,19	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %