WILSON SHIP AS

5160 LAKSEVÅG

Finances

Share Ownership

Return on Equity

88,66 %

Current Ratio

4,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 160 000	48 040 000	26 919 000	28 902 000
Net Income	14 291 000	7 566 000	−1 404 000	285 000
Total Assets	20 199 000	11 798 000	2 441 000	2 171 000
Total Equity	16 119 000	1 829 000	1 747 000	1 871 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 160 000	48 040 000	26 919 000	28 902 000
Expenditure	25 351 000	38 415 000	28 671 000	28 573 000
Operating Profit	17 809 000	9 624 000	−1 752 000	329 000
Financial Income	610 000	68 000	8 000	82 000
Financial Costs	72 000	16 000	26 000	49 000
Financial Balance	538 000	52 000	−18 000	33 000
Earnings Before Tax	18 347 000	9 677 000	−1 770 000	362 000
Tax	4 057 000	2 110 000	−367 000	77 000
Net Income	14 291 000	7 566 000	−1 404 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	2 000	2 000	0
Total Current Assets	20 199 000	11 795 000	2 439 000	2 171 000
Total Assets	20 199 000	11 798 000	2 441 000	2 171 000
Total Retained Equity	14 373 000	82 000	0	181 000
Total Equity	16 119 000	1 829 000	1 747 000	1 871 000
Total Long-Term Debt	2 000	0	0	4 000
Total Current Debt	4 078 000	9 969 000	694 000	296 000
Total Equity and Debt	20 199 000	11 798 000	2 441 000	2 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 160 000	48 040 000	26 919 000	28 902 000
Other Income	0	0	0	0
Revenue	43 160 000	48 040 000	26 919 000	28 902 000
Cost of Goods Sold	0	0	0	0
Salary Costs	195 000	419 000	372 000	645 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	25 351 000	38 415 000	28 671 000	28 573 000
Operating Profit	17 809 000	9 624 000	−1 752 000	329 000
Financial Income	610 000	68 000	8 000	82 000
Financial Costs	72 000	16 000	26 000	49 000
Financial Balance	538 000	52 000	−18 000	33 000
Dividends	0	0	0	0
Net Income	14 291 000	7 566 000	−1 404 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	2 000	2 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	20 199 000	11 795 000	2 439 000	2 171 000
Total Assets	20 199 000	11 798 000	2 441 000	2 171 000
Total Equity	16 119 000	1 829 000	1 747 000	1 871 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	4 000
Creditors	0	302 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	25 000	9 667 000	694 000	295 000
Total Current Debt	4 078 000	9 969 000	694 000	296 000
Total Equity and Debt	20 199 000	11 798 000	2 441 000	2 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,66 %	413,67 %	−80,37 %	15,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,26 %	20,03 %	−6,51 %	1,14 %
Current Ratio	4,95	1,18	3,51	7,33
Quick Ratio	4,95	1,18	3,51	7,33
Equity Ratio	0,8	0,16	0,72	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %