VICTOR MARKETING AS

6050 VALDERØYA

Finances

Share Ownership

Return on Equity

45,43 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 338 000	729 000	1 164 000	1 266 000
Net Income	696 000	50 000	7 000	168 000
Total Assets	2 269 000	1 076 000	1 195 000	1 454 000
Total Equity	1 532 000	835 000	786 000	779 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 338 000	729 000	1 164 000	1 266 000
Expenditure	440 000	647 000	1 154 000	1 047 000
Operating Profit	898 000	82 000	9 000	219 000
Financial Income	0	0	0	0
Financial Costs	5 000	18 000	1 000	2 000
Financial Balance	−5 000	−18 000	−1 000	−2 000
Earnings Before Tax	893 000	64 000	9 000	218 000
Tax	196 000	14 000	2 000	50 000
Net Income	696 000	50 000	7 000	168 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	633 000	123 000	37 000	46 000
Total Current Assets	1 636 000	953 000	1 157 000	1 409 000
Total Assets	2 269 000	1 076 000	1 195 000	1 454 000
Total Retained Equity	1 432 000	735 000	686 000	679 000
Total Equity	1 532 000	835 000	786 000	779 000
Total Long-Term Debt	0	0	3 000	5 000
Total Current Debt	738 000	240 000	406 000	670 000
Total Equity and Debt	2 269 000	1 076 000	1 195 000	1 454 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 338 000	729 000	1 164 000	1 266 000
Other Income	0	0	0	0
Revenue	1 338 000	729 000	1 164 000	1 266 000
Cost of Goods Sold	0	0	0	0
Salary Costs	251 000	328 000	973 000	823 000
Depreciation	0	14 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	440 000	647 000	1 154 000	1 047 000
Operating Profit	898 000	82 000	9 000	219 000
Financial Income	0	0	0	0
Financial Costs	5 000	18 000	1 000	2 000
Financial Balance	−5 000	−18 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	696 000	50 000	7 000	168 000

Balance details (NOK)	2021	2020	2019	2018
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	23 000	23 000	37 000	46 000
Total Tangible Assets	23 000	23 000	37 000	46 000
Total Fiancial Fixed Assets	610 000	100 000	0	0
Total Fixed Assets	633 000	123 000	37 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	94 000	131 000	74 000
Total Current Assets	1 636 000	953 000	1 157 000	1 409 000
Total Assets	2 269 000	1 076 000	1 195 000	1 454 000
Total Equity	1 532 000	835 000	786 000	779 000
Short-Term Group Debt	0	0	3 000	0
Total Long-Term Debt	0	0	3 000	5 000
Creditors	36 000	12 000	4 000	0
Unpaid Taxes	375 000	164 000	303 000	313 000
Dividends	0	0	0	0
Other Current Debt	130 000	46 000	92 000	309 000
Total Current Debt	738 000	240 000	406 000	670 000
Total Equity and Debt	2 269 000	1 076 000	1 195 000	1 454 000

Financial indicators	2021	2020	2019	2018
Return on Equity	45,43 %	5,99 %	0,89 %	21,57 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	67,12 %	11,25 %	0,77 %	17,3 %
Current Ratio	2,22	3,97	2,85	2,1
Quick Ratio	2,22	3,97	2,85	2,1
Equity Ratio	0,68	0,78	0,66	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %