Wamjordet Borettslag

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

7,19 %

Current Ratio

7,58

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 473 000	4 440 000	4 440 000	4 440 000
Net Income	707 000	−6 914 000	1 394 000	1 120 000
Total Assets	35 746 000	36 074 000	44 014 000	36 286 000
Total Equity	9 829 000	9 122 000	16 036 000	14 643 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 473 000	4 440 000	4 440 000	4 440 000
Expenditure	3 147 000	10 947 000	2 576 000	2 799 000
Operating Profit	1 326 000	−6 507 000	1 863 000	1 642 000
Financial Income	17 000	28 000	49 000	44 000
Financial Costs	636 000	435 000	519 000	566 000
Financial Balance	−619 000	−407 000	−470 000	−522 000
Earnings Before Tax	707 000	−6 914 000	1 394 000	1 120 000
Tax	0	0	0	0
Net Income	707 000	−6 914 000	1 394 000	1 120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 464 000	32 498 000	32 270 000	32 270 000
Total Current Assets	3 282 000	3 577 000	11 744 000	4 015 000
Total Assets	35 746 000	36 074 000	44 014 000	36 286 000
Total Retained Equity	9 822 000	9 115 000	16 029 000	14 636 000
Total Equity	9 829 000	9 122 000	16 036 000	14 643 000
Total Long-Term Debt	25 484 000	26 636 000	27 239 000	21 583 000
Total Current Debt	433 000	317 000	739 000	60 000
Total Equity and Debt	35 746 000	36 074 000	44 014 000	36 286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 473 000	4 440 000	4 440 000	4 440 000
Revenue	4 473 000	4 440 000	4 440 000	4 440 000
Cost of Goods Sold	0	0	0	0
Salary Costs	355 000	319 000	312 000	281 000
Depreciation	33 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	3 147 000	10 947 000	2 576 000	2 799 000
Operating Profit	1 326 000	−6 507 000	1 863 000	1 642 000
Financial Income	17 000	28 000	49 000	44 000
Financial Costs	636 000	435 000	519 000	566 000
Financial Balance	−619 000	−407 000	−470 000	−522 000
Dividends	0	0	0	0
Net Income	707 000	−6 914 000	1 394 000	1 120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 270 000	32 270 000	32 270 000	32 270 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	194 000	227 000	0	0
Total Tangible Assets	32 464 000	32 498 000	32 270 000	32 270 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 464 000	32 498 000	32 270 000	32 270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 061 000	3 518 000	11 547 000	3 971 000
Total Current Assets	3 282 000	3 577 000	11 744 000	4 015 000
Total Assets	35 746 000	36 074 000	44 014 000	36 286 000
Total Equity	9 829 000	9 122 000	16 036 000	14 643 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 484 000	26 636 000	27 239 000	21 583 000
Creditors	311 000	222 000	672 000	10 000
Unpaid Taxes	10 000	10 000	9 000	7 000
Dividends	0	0	0	0
Other Current Debt	112 000	85 000	58 000	43 000
Total Current Debt	433 000	317 000	739 000	60 000
Total Equity and Debt	35 746 000	36 074 000	44 014 000	36 286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,19 %	−75,79 %	8,69 %	7,65 %
Debt-to-Equity Ratio	2,59	2,92	1,7	1,47
Operating Profit Margin	29,64 %	−146,55 %	41,96 %	36,98 %
Current Ratio	7,58	11,28	15,89	66,92
Quick Ratio	7,58	11,28	15,89	66,92
Equity Ratio	0,27	0,25	0,36	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %