MARINA WEDENBERG AS

3580 GEILO

Finances

Share Ownership

Return on Equity

−3,38 %

Current Ratio

0,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	796 000	605 000	812 000	938 000
Net Income	−67 000	−57 000	−24 000	84 000
Total Assets	2 798 000	2 742 000	2 788 000	2 799 000
Total Equity	1 983 000	2 050 000	2 104 000	2 128 000

Income (NOK)	2022	2021	2020	2019
Revenue	796 000	605 000	812 000	938 000
Expenditure	868 000	679 000	843 000	824 000
Operating Profit	−71 000	−73 000	−31 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	0	−1 000
Earnings Before Tax	−71 000	−73 000	−31 000	108 000
Tax	−4 000	−16 000	−7 000	24 000
Net Income	−67 000	−57 000	−24 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 740 000	2 714 000	2 752 000	2 767 000
Total Current Assets	58 000	28 000	36 000	32 000
Total Assets	2 798 000	2 742 000	2 788 000	2 799 000
Total Retained Equity	1 874 000	1 941 000	1 994 000	2 019 000
Total Equity	1 983 000	2 050 000	2 104 000	2 128 000
Total Long-Term Debt	0	0	16 000	23 000
Total Current Debt	815 000	691 000	668 000	648 000
Total Equity and Debt	2 798 000	2 742 000	2 788 000	2 799 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	710 000	451 000	611 000	669 000
Other Income	87 000	155 000	200 000	268 000
Revenue	796 000	605 000	812 000	938 000
Cost of Goods Sold	102 000	67 000	57 000	85 000
Salary Costs	376 000	220 000	402 000	325 000
Depreciation	42 000	38 000	38 000	37 000
Impairment	0	0	0	0
Expenditure	868 000	679 000	843 000	824 000
Operating Profit	−71 000	−73 000	−31 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	−67 000	−57 000	−24 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	2 737 000	2 714 000	2 752 000	2 767 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 737 000	2 714 000	2 752 000	2 767 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 740 000	2 714 000	2 752 000	2 767 000
Stock	16 000	10 000	16 000	6 000
Total Investments	0	0	0	0
Cash, Bank	34 000	11 000	19 000	20 000
Total Current Assets	58 000	28 000	36 000	32 000
Total Assets	2 798 000	2 742 000	2 788 000	2 799 000
Total Equity	1 983 000	2 050 000	2 104 000	2 128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	16 000	23 000
Creditors	6 000	6 000	1 000	4 000
Unpaid Taxes	45 000	24 000	30 000	28 000
Dividends	0	0	0	0
Other Current Debt	764 000	631 000	617 000	589 000
Total Current Debt	815 000	691 000	668 000	648 000
Total Equity and Debt	2 798 000	2 742 000	2 788 000	2 799 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,38 %	−2,78 %	−1,14 %	3,95 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	−8,92 %	−12,07 %	−3,82 %	11,62 %
Current Ratio	0,07	0,04	0,05	0,05
Quick Ratio	0,07	0,04	0,06	0,05
Equity Ratio	0,71	0,75	0,75	0,76
Gross Profit Margin	87,19 %	88,93 %	92,98 %	90,94 %