VICTUS EIENDOM AS

0356 OSLO

Finances

Return on Equity

−33,32 %

Current Ratio

2,12

Debt-to-Equity Ratio

9,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 224 000	4 816 000	3 387 000	2 146 000
Net Income	−1 314 000	5 139 000	874 000	742 000
Total Assets	44 219 000	53 763 000	39 025 000	29 469 000
Total Equity	3 943 000	5 257 000	118 000	1 895 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 224 000	4 816 000	3 387 000	2 146 000
Expenditure	2 526 000	1 389 000	3 348 000	1 222 000
Operating Profit	1 698 000	3 428 000	39 000	923 000
Financial Income	587 000	4 117 000	2 934 000	550 000
Financial Costs	3 422 000	1 260 000	1 163 000	626 000
Financial Balance	−2 835 000	2 857 000	1 771 000	−76 000
Earnings Before Tax	−1 137 000	6 285 000	1 810 000	847 000
Tax	177 000	1 146 000	935 000	104 000
Net Income	−1 314 000	5 139 000	874 000	742 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 234 000	43 653 000	32 893 000	27 794 000
Total Current Assets	2 985 000	10 110 000	6 132 000	1 674 000
Total Assets	44 219 000	53 763 000	39 025 000	29 469 000
Total Retained Equity	3 843 000	5 157 000	18 000	1 795 000
Total Equity	3 943 000	5 257 000	118 000	1 895 000
Total Long-Term Debt	38 867 000	40 755 000	34 406 000	27 078 000
Total Current Debt	1 409 000	7 751 000	4 502 000	495 000
Total Equity and Debt	44 219 000	53 763 000	39 025 000	29 469 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 940 000	2 760 000	3 387 000	2 146 000
Other Income	1 283 000	2 056 000	0	0
Revenue	4 224 000	4 816 000	3 387 000	2 146 000
Cost of Goods Sold	108 000	71 000	0	0
Salary Costs	492 000	553 000	412 000	0
Depreciation	155 000	162 000	334 000	334 000
Impairment	0	0	0	0
Expenditure	2 526 000	1 389 000	3 348 000	1 222 000
Operating Profit	1 698 000	3 428 000	39 000	923 000
Financial Income	587 000	4 117 000	2 934 000	550 000
Financial Costs	3 422 000	1 260 000	1 163 000	626 000
Financial Balance	−2 835 000	2 857 000	1 771 000	−76 000
Dividends	0	0	0	0
Net Income	−1 314 000	5 139 000	874 000	742 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 242 000	13 397 000	13 559 000	5 202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	155 000
Total Tangible Assets	13 242 000	13 397 000	13 559 000	5 357 000
Total Fiancial Fixed Assets	27 992 000	30 256 000	19 334 000	22 437 000
Total Fixed Assets	41 234 000	43 653 000	32 893 000	27 794 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	373 000	49 000	1 667 000
Total Current Assets	2 985 000	10 110 000	6 132 000	1 674 000
Total Assets	44 219 000	53 763 000	39 025 000	29 469 000
Total Equity	3 943 000	5 257 000	118 000	1 895 000
Short-Term Group Debt	0	6 479 000	0	0
Total Long-Term Debt	38 867 000	40 755 000	34 406 000	27 078 000
Creditors	225 000	156 000	237 000	310 000
Unpaid Taxes	59 000	38 000	28 000	0
Dividends	0	0	0	0
Other Current Debt	418 000	255 000	3 944 000	80 000
Total Current Debt	1 409 000	7 751 000	4 502 000	495 000
Total Equity and Debt	44 219 000	53 763 000	39 025 000	29 469 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,32 %	97,76 %	740,68 %	39,16 %
Debt-to-Equity Ratio	9,86	7,75	291,58	14,29
Operating Profit Margin	40,2 %	71,18 %	1,15 %	43,01 %
Current Ratio	2,12	1,3	1,36	3,38
Quick Ratio	2,12	1,3	1,36	3,38
Equity Ratio	0,09	0,1	0	0,06
Gross Profit Margin	97,44 %	98,53 %	100 %	100 %