WAITS MOTION AS

6094 LEINØY

Finances

Share Ownership

Return on Equity

5,44 %

Current Ratio

15,73

Debt-to-Equity Ratio

9,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	16 000	6 000	191 000	18 000
Total Assets	3 203 000	3 262 000	3 498 000	3 713 000
Total Equity	294 000	278 000	272 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	149 000	144 000	149 000	141 000
Operating Profit	152 000	156 000	151 000	159 000
Financial Income	0	0	203 000	0
Financial Costs	120 000	140 000	155 000	128 000
Financial Balance	−120 000	−140 000	48 000	−128 000
Earnings Before Tax	31 000	17 000	199 000	31 000
Tax	15 000	11 000	7 000	13 000
Net Income	16 000	6 000	191 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 967 000	3 065 000	3 163 000	3 202 000
Total Current Assets	236 000	197 000	335 000	511 000
Total Assets	3 203 000	3 262 000	3 498 000	3 713 000
Total Retained Equity	264 000	248 000	242 000	51 000
Total Equity	294 000	278 000	272 000	81 000
Total Long-Term Debt	2 894 000	2 972 000	3 211 000	3 153 000
Total Current Debt	15 000	12 000	15 000	479 000
Total Equity and Debt	3 203 000	3 262 000	3 498 000	3 713 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	98 000	98 000	98 000	98 000
Impairment	0	0	0	0
Expenditure	149 000	144 000	149 000	141 000
Operating Profit	152 000	156 000	151 000	159 000
Financial Income	0	0	203 000	0
Financial Costs	120 000	140 000	155 000	128 000
Financial Balance	−120 000	−140 000	48 000	−128 000
Dividends	0	0	0	0
Net Income	16 000	6 000	191 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 511 000	1 608 000	1 706 000	1 804 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 511 000	1 608 000	1 706 000	1 804 000
Total Fiancial Fixed Assets	1 457 000	1 457 000	1 457 000	1 399 000
Total Fixed Assets	2 967 000	3 065 000	3 163 000	3 202 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	197 000	335 000	511 000
Total Current Assets	236 000	197 000	335 000	511 000
Total Assets	3 203 000	3 262 000	3 498 000	3 713 000
Total Equity	294 000	278 000	272 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 894 000	2 972 000	3 211 000	3 153 000
Creditors	0	1 000	7 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	466 000
Total Current Debt	15 000	12 000	15 000	479 000
Total Equity and Debt	3 203 000	3 262 000	3 498 000	3 713 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,44 %	2,16 %	70,22 %	22,22 %
Debt-to-Equity Ratio	9,84	10,69	11,81	38,93
Operating Profit Margin	50,67 %	52 %	50,33 %	53 %
Current Ratio	15,73	16,42	22,33	1,07
Quick Ratio	15,73	16,42	22,33	1,07
Equity Ratio	0,09	0,09	0,08	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %