VICTOR ENERGY AS

2321 HAMAR

Finances

Share Ownership

Return on Equity

14,33 %

Current Ratio

3,78

Debt-to-Equity Ratio

−1,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	644 000	5 115 000	14 361 000	96 241 000
Net Income	−1 489 000	−417 000	−10 542 000	−134 697 000
Total Assets	781 000	2 239 000	3 434 000	85 620 000
Total Equity	−10 394 000	−10 745 000	−10 328 000	−83 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	644 000	5 115 000	14 361 000	96 241 000
Expenditure	1 332 000	5 428 000	19 695 000	223 530 000
Operating Profit	−688 000	−314 000	−5 334 000	−127 289 000
Financial Income	35 000	47 000	473 000	241 000
Financial Costs	835 000	150 000	5 681 000	7 649 000
Financial Balance	−800 000	−103 000	−5 208 000	−7 408 000
Earnings Before Tax	−1 489 000	−417 000	−10 542 000	−134 697 000
Tax	0	0	0	0
Net Income	−1 489 000	−417 000	−10 542 000	−134 697 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	20 000	2 140 000	5 045 000
Total Current Assets	771 000	2 219 000	1 295 000	80 575 000
Total Assets	781 000	2 239 000	3 434 000	85 620 000
Total Retained Equity	−198 158 000	−198 509 000	−198 092 000	−271 652 000
Total Equity	−10 394 000	−10 745 000	−10 328 000	−83 889 000
Total Long-Term Debt	10 972 000	7 727 000	12 632 000	150 875 000
Total Current Debt	204 000	5 257 000	1 131 000	18 634 000
Total Equity and Debt	781 000	2 239 000	3 434 000	85 620 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	644 000	5 115 000	14 361 000	96 241 000
Other Income	0	0	0	0
Revenue	644 000	5 115 000	14 361 000	96 241 000
Cost of Goods Sold	24 000	441 000	3 403 000	44 440 000
Salary Costs	733 000	1 615 000	4 809 000	78 863 000
Depreciation	9 000	436 000	2 298 000	2 685 000
Impairment	0	0	0	0
Expenditure	1 332 000	5 428 000	19 695 000	223 530 000
Operating Profit	−688 000	−314 000	−5 334 000	−127 289 000
Financial Income	35 000	47 000	473 000	241 000
Financial Costs	835 000	150 000	5 681 000	7 649 000
Financial Balance	−800 000	−103 000	−5 208 000	−7 408 000
Dividends	0	0	0	0
Net Income	−1 489 000	−417 000	−10 542 000	−134 697 000

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	178 000	484 000
Fixtures	11 000	20 000	1 962 000	4 556 000
Total Tangible Assets	11 000	20 000	2 140 000	5 040 000
Total Fiancial Fixed Assets	0	0	0	5 000
Total Fixed Assets	11 000	20 000	2 140 000	5 045 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	742 000	896 000	325 000	18 374 000
Total Current Assets	771 000	2 219 000	1 295 000	80 575 000
Total Assets	781 000	2 239 000	3 434 000	85 620 000
Total Equity	−10 394 000	−10 745 000	−10 328 000	−83 889 000
Short-Term Group Debt	0	0	0	6 956 000
Total Long-Term Debt	10 972 000	7 727 000	12 632 000	150 875 000
Creditors	64 000	39 000	223 000	2 578 000
Unpaid Taxes	39 000	125 000	244 000	2 259 000
Dividends	0	0	0	0
Other Current Debt	101 000	5 093 000	664 000	6 842 000
Total Current Debt	204 000	5 257 000	1 131 000	18 634 000
Total Equity and Debt	781 000	2 239 000	3 434 000	85 620 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,33 %	3,88 %	102,07 %	160,57 %
Debt-to-Equity Ratio	−1,06	−0,72	−1,22	−1,8
Operating Profit Margin	−106,83 %	−6,14 %	−37,14 %	−132,26 %
Current Ratio	3,78	0,42	1,15	4,32
Quick Ratio	3,78	0,42	1,15	4,32
Equity Ratio	−13,31	−4,8	−3,01	−0,98
Gross Profit Margin	96,27 %	91,38 %	76,3 %	53,82 %