WIRGENES VEI 7 AS

3157 BARKÅKER

Finances

Share Ownership

Return on Equity

9,35 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 558 000	1 599 000	1 545 000	1 523 000
Net Income	366 000	499 000	687 000	521 000
Total Assets	7 641 000	8 275 000	9 023 000	9 632 000
Total Equity	3 916 000	3 930 000	3 934 000	3 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 558 000	1 599 000	1 545 000	1 523 000
Expenditure	1 007 000	900 000	570 000	717 000
Operating Profit	550 000	699 000	975 000	806 000
Financial Income	24 000	27 000	27 000	48 000
Financial Costs	106 000	86 000	122 000	185 000
Financial Balance	−82 000	−59 000	−95 000	−137 000
Earnings Before Tax	469 000	640 000	880 000	669 000
Tax	103 000	141 000	194 000	147 000
Net Income	366 000	499 000	687 000	521 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 090 000	7 433 000	7 569 000	8 360 000
Total Current Assets	551 000	842 000	1 454 000	1 271 000
Total Assets	7 641 000	8 275 000	9 023 000	9 632 000
Total Retained Equity	1 916 000	1 930 000	1 934 000	1 930 000
Total Equity	3 916 000	3 930 000	3 934 000	3 930 000
Total Long-Term Debt	2 818 000	3 446 000	4 071 000	4 694 000
Total Current Debt	907 000	899 000	1 018 000	1 008 000
Total Equity and Debt	7 641 000	8 275 000	9 023 000	9 632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 558 000	1 599 000	1 545 000	1 523 000
Revenue	1 558 000	1 599 000	1 545 000	1 523 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	173 000	172 000	167 000	167 000
Impairment	0	0	0	0
Expenditure	1 007 000	900 000	570 000	717 000
Operating Profit	550 000	699 000	975 000	806 000
Financial Income	24 000	27 000	27 000	48 000
Financial Costs	106 000	86 000	122 000	185 000
Financial Balance	−82 000	−59 000	−95 000	−137 000
Dividends	0	0	0	0
Net Income	366 000	499 000	687 000	521 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 432 000	5 599 000	5 766 000	5 933 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	30 000	0	0
Total Tangible Assets	5 456 000	5 629 000	5 766 000	5 933 000
Total Fiancial Fixed Assets	1 633 000	1 804 000	1 803 000	2 427 000
Total Fixed Assets	7 090 000	7 433 000	7 569 000	8 360 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	272 000	623 000	1 454 000	1 065 000
Total Current Assets	551 000	842 000	1 454 000	1 271 000
Total Assets	7 641 000	8 275 000	9 023 000	9 632 000
Total Equity	3 916 000	3 930 000	3 934 000	3 930 000
Short-Term Group Debt	487 000	645 000	875 000	651 000
Total Long-Term Debt	2 818 000	3 446 000	4 071 000	4 694 000
Creditors	139 000	137 000	7 000	44 000
Unpaid Taxes	35 000	0	18 000	39 000
Dividends	0	0	0	0
Other Current Debt	246 000	117 000	118 000	273 000
Total Current Debt	907 000	899 000	1 018 000	1 008 000
Total Equity and Debt	7 641 000	8 275 000	9 023 000	9 632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,35 %	12,7 %	17,46 %	13,26 %
Debt-to-Equity Ratio	0,72	0,88	1,03	1,19
Operating Profit Margin	35,3 %	43,71 %	63,11 %	52,92 %
Current Ratio	0,61	0,94	1,43	1,26
Quick Ratio	0,61	0,94	1,43	1,26
Equity Ratio	0,51	0,47	0,44	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %