WESTBYE EIENDOM AS

2072 DAL

Finances

Share Ownership

Return on Equity

76,71 %

Current Ratio

1,13

Debt-to-Equity Ratio

16,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 430 000	948 000	547 000	664 000
Net Income	112 000	1 000	0	2 000
Total Assets	3 179 000	5 689 000	4 074 000	4 134 000
Total Equity	146 000	34 000	33 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 430 000	948 000	547 000	664 000
Expenditure	2 180 000	785 000	408 000	515 000
Operating Profit	249 000	164 000	139 000	149 000
Financial Income	1 000	0	0	0
Financial Costs	101 000	162 000	139 000	146 000
Financial Balance	−100 000	−162 000	−139 000	−146 000
Earnings Before Tax	148 000	1 000	0	4 000
Tax	36 000	0	0	2 000
Net Income	112 000	1 000	0	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 502 000	5 380 000	3 910 000	3 920 000
Total Current Assets	678 000	310 000	163 000	213 000
Total Assets	3 179 000	5 689 000	4 074 000	4 134 000
Total Retained Equity	116 000	4 000	3 000	3 000
Total Equity	146 000	34 000	33 000	33 000
Total Long-Term Debt	2 433 000	5 414 000	3 921 000	4 019 000
Total Current Debt	600 000	242 000	120 000	82 000
Total Equity and Debt	3 179 000	5 689 000	4 074 000	4 134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	952 000	529 000	663 000
Other Income	2 421 000	−3 000	18 000	1 000
Revenue	2 430 000	948 000	547 000	664 000
Cost of Goods Sold	579 000	0	0	0
Salary Costs	1 000	2 000	20 000	0
Depreciation	343 000	56 000	62 000	67 000
Impairment	0	0	0	0
Expenditure	2 180 000	785 000	408 000	515 000
Operating Profit	249 000	164 000	139 000	149 000
Financial Income	1 000	0	0	0
Financial Costs	101 000	162 000	139 000	146 000
Financial Balance	−100 000	−162 000	−139 000	−146 000
Dividends	0	0	0	0
Net Income	112 000	1 000	0	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 502 000	5 168 000	3 681 000	3 685 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	212 000	229 000	236 000
Total Tangible Assets	2 502 000	5 380 000	3 910 000	3 920 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 502 000	5 380 000	3 910 000	3 920 000
Stock	0	114 000	108 000	67 000
Total Investments	0	0	0	0
Cash, Bank	86 000	50 000	0	31 000
Total Current Assets	678 000	310 000	163 000	213 000
Total Assets	3 179 000	5 689 000	4 074 000	4 134 000
Total Equity	146 000	34 000	33 000	33 000
Short-Term Group Debt	75 000	0	0	0
Total Long-Term Debt	2 433 000	5 414 000	3 921 000	4 019 000
Creditors	467 000	240 000	43 000	81 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	2 000	76 000	0
Total Current Debt	600 000	242 000	120 000	82 000
Total Equity and Debt	3 179 000	5 689 000	4 074 000	4 134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,71 %	2,94 %	0 %	6,06 %
Debt-to-Equity Ratio	16,66	159,24	118,82	121,79
Operating Profit Margin	10,25 %	17,3 %	25,41 %	22,44 %
Current Ratio	1,13	1,28	1,36	2,6
Quick Ratio	1,13	2,42	13,58	14,2
Equity Ratio	0,05	0,01	0,01	0,01
Gross Profit Margin	76,17 %	100 %	100 %	100 %