VICTORY CONSULTING AS

4083 HUNDVÅG

Finances

Return on Equity

88,21 %

Current Ratio

0,31

Debt-to-Equity Ratio

1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	853 000	1 285 000	−308 000	−223 000
Total Assets	2 971 000	3 968 000	3 791 000	3 226 000
Total Equity	967 000	965 000	680 000	988 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	20 000	14 000	192 000	78 000
Operating Profit	−20 000	−14 000	−192 000	−78 000
Financial Income	1 017 000	1 453 000	1 000	0
Financial Costs	145 000	154 000	117 000	145 000
Financial Balance	872 000	1 299 000	−116 000	−145 000
Earnings Before Tax	853 000	1 285 000	−308 000	−223 000
Tax	0	0	0	0
Net Income	853 000	1 285 000	−308 000	−223 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 663 000	3 723 000	3 723 000	2 000 000
Total Current Assets	308 000	246 000	69 000	1 226 000
Total Assets	2 971 000	3 968 000	3 791 000	3 226 000
Total Retained Equity	867 000	865 000	580 000	888 000
Total Equity	967 000	965 000	680 000	988 000
Total Long-Term Debt	1 000 000	1 000 000	2 128 000	1 000 000
Total Current Debt	1 004 000	2 004 000	984 000	1 238 000
Total Equity and Debt	2 971 000	3 968 000	3 791 000	3 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	14 000	192 000	78 000
Operating Profit	−20 000	−14 000	−192 000	−78 000
Financial Income	1 017 000	1 453 000	1 000	0
Financial Costs	145 000	154 000	117 000	145 000
Financial Balance	872 000	1 299 000	−116 000	−145 000
Dividends	850 000	1 000 000	0	0
Net Income	853 000	1 285 000	−308 000	−223 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 663 000	3 723 000	3 723 000	2 000 000
Total Fixed Assets	2 663 000	3 723 000	3 723 000	2 000 000
Stock	0	0	0	0
Total Investments	0	0	0	973 000
Cash, Bank	305 000	241 000	64 000	72 000
Total Current Assets	308 000	246 000	69 000	1 226 000
Total Assets	2 971 000	3 968 000	3 791 000	3 226 000
Total Equity	967 000	965 000	680 000	988 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000 000	1 000 000	2 128 000	1 000 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	850 000	1 000 000	0	0
Other Current Debt	1 004 000	1 004 000	984 000	1 238 000
Total Current Debt	1 004 000	2 004 000	984 000	1 238 000
Total Equity and Debt	2 971 000	3 968 000	3 791 000	3 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,21 %	133,16 %	−45,29 %	−22,57 %
Debt-to-Equity Ratio	1,03	1,04	3,13	1,01
Operating Profit Margin	-	-	-	-
Current Ratio	0,31	0,12	0,07	0,99
Quick Ratio	0,31	0,12	0,07	0,99
Equity Ratio	0,33	0,24	0,18	0,31
Gross Profit Margin	-	-	-	-