WESSEL ENERGI AS

1383 ASKER

Finances

Share Ownership

Return on Equity

55,59 %

Current Ratio

18,77

Debt-to-Equity Ratio

36,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 008 000	3 795 000	0	0
Net Income	1 267 000	982 000	−13 000	−29 000
Total Assets	86 473 000	50 059 000	38 945 000	676 000
Total Equity	2 279 000	1 072 000	90 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 008 000	3 795 000	0	0
Expenditure	3 383 000	2 514 000	16 000	33 000
Operating Profit	1 625 000	1 281 000	−16 000	−34 000
Financial Income	0	0	0	0
Financial Costs	0	22 000	0	11 000
Financial Balance	0	−22 000	0	−11 000
Earnings Before Tax	1 625 000	1 260 000	−16 000	−45 000
Tax	357 000	277 000	−4 000	−16 000
Net Income	1 267 000	982 000	−13 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 440 000	44 250 000	34 687 000	504 000
Total Current Assets	8 033 000	5 809 000	4 258 000	172 000
Total Assets	86 473 000	50 059 000	38 945 000	676 000
Total Retained Equity	2 189 000	982 000	0	3 000
Total Equity	2 279 000	1 072 000	90 000	33 000
Total Long-Term Debt	83 766 000	48 908 000	27 768 000	640 000
Total Current Debt	428 000	78 000	11 087 000	3 000
Total Equity and Debt	86 473 000	50 059 000	38 945 000	676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 008 000	3 795 000	0	0
Other Income	0	0	0	0
Revenue	5 008 000	3 795 000	0	0
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	0	0
Depreciation	1 619 000	903 000	0	0
Impairment	0	0	0	0
Expenditure	3 383 000	2 514 000	16 000	33 000
Operating Profit	1 625 000	1 281 000	−16 000	−34 000
Financial Income	0	0	0	0
Financial Costs	0	22 000	0	11 000
Financial Balance	0	−22 000	0	−11 000
Dividends	0	0	0	0
Net Income	1 267 000	982 000	−13 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
Real Eastate	0	0	34 687 000	0
Machinery and Plant Facilities	78 440 000	44 250 000	0	0
Fixtures	0	0	0	487 000
Total Tangible Assets	78 440 000	44 250 000	34 687 000	487 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 440 000	44 250 000	34 687 000	504 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	808 000	762 000	22 000	108 000
Total Current Assets	8 033 000	5 809 000	4 258 000	172 000
Total Assets	86 473 000	50 059 000	38 945 000	676 000
Total Equity	2 279 000	1 072 000	90 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	83 766 000	48 908 000	27 768 000	640 000
Creditors	0	0	11 087 000	3 000
Unpaid Taxes	350 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	78 000	0	0	0
Total Current Debt	428 000	78 000	11 087 000	3 000
Total Equity and Debt	86 473 000	50 059 000	38 945 000	676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,59 %	91,6 %	−14,44 %	−87,88 %
Debt-to-Equity Ratio	36,76	45,62	308,53	19,39
Operating Profit Margin	32,45 %	33,75 %	-	-
Current Ratio	18,77	74,47	0,38	57,33
Quick Ratio	18,77	74,47	0,38	57,33
Equity Ratio	0,03	0,02	0	0,05
Gross Profit Margin	100 %	100 %	-	-