VICTORIA EIENDOMSUTVIKLING AS

1511 MOSS

Finances

Share Ownership

Return on Equity

85,06 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	363 000	155 000	0	0
Net Income	5 710 000	565 000	7 906 000	−145 000
Total Assets	8 269 000	7 643 000	9 890 000	3 525 000
Total Equity	6 713 000	5 003 000	4 438 000	1 493 000

Income (NOK)	2022	2021	2020	2019
Revenue	363 000	155 000	0	0
Expenditure	351 000	359 000	239 000	114 000
Operating Profit	13 000	−204 000	−239 000	−114 000
Financial Income	5 706 000	724 000	8 093 000	0
Financial Costs	0	0	0	72 000
Financial Balance	5 706 000	724 000	8 093 000	−72 000
Earnings Before Tax	5 719 000	520 000	7 854 000	−186 000
Tax	9 000	−45 000	−52 000	−41 000
Net Income	5 710 000	565 000	7 906 000	−145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 104 000	7 328 000	5 567 000	3 115 000
Total Current Assets	165 000	315 000	4 323 000	410 000
Total Assets	8 269 000	7 643 000	9 890 000	3 525 000
Total Retained Equity	6 533 000	4 823 000	4 259 000	1 352 000
Total Equity	6 713 000	5 003 000	4 438 000	1 493 000
Total Long-Term Debt	1 470 000	2 640 000	0	0
Total Current Debt	86 000	0	5 452 000	2 032 000
Total Equity and Debt	8 269 000	7 643 000	9 890 000	3 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 000	0	0	0
Other Income	263 000	155 000	0	0
Revenue	363 000	155 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	64 000	64 000	0	0
Impairment	0	0	0	0
Expenditure	351 000	359 000	239 000	114 000
Operating Profit	13 000	−204 000	−239 000	−114 000
Financial Income	5 706 000	724 000	8 093 000	0
Financial Costs	0	0	0	72 000
Financial Balance	5 706 000	724 000	8 093 000	−72 000
Dividends	4 000 000	0	5 000 000	0
Net Income	5 710 000	565 000	7 906 000	−145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	883 000	947 000	0	0
Total Intangible Assets	1 077 000	1 149 000	158 000	106 000
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	7 026 000	6 178 000	5 409 000	3 009 000
Total Fixed Assets	8 104 000	7 328 000	5 567 000	3 115 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	152 000	14 000	430 000	166 000
Total Current Assets	165 000	315 000	4 323 000	410 000
Total Assets	8 269 000	7 643 000	9 890 000	3 525 000
Total Equity	6 713 000	5 003 000	4 438 000	1 493 000
Short-Term Group Debt	0	0	452 000	2 001 000
Total Long-Term Debt	1 470 000	2 640 000	0	0
Creditors	1 000	0	0	31 000
Unpaid Taxes	85 000	0	0	0
Dividends	4 000 000	0	5 000 000	0
Other Current Debt	0	0	0	0
Total Current Debt	86 000	0	5 452 000	2 032 000
Total Equity and Debt	8 269 000	7 643 000	9 890 000	3 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,06 %	11,29 %	178,14 %	−9,71 %
Debt-to-Equity Ratio	0,22	0,53	0	0
Operating Profit Margin	3,58 %	−131,61 %	-	-
Current Ratio	1,92	-	0,79	0,2
Quick Ratio	1,92	-	0,79	0,2
Equity Ratio	0,81	0,65	0,45	0,42
Gross Profit Margin	100 %	100 %	-	-