WEST' AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

11,04 %

Current Ratio

0,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	200 000	200 000
Net Income	70 000	69 000	65 000	56 000
Total Assets	1 899 000	1 979 000	2 007 000	2 084 000
Total Equity	634 000	563 000	494 000	430 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	200 000	200 000
Expenditure	56 000	54 000	56 000	65 000
Operating Profit	144 000	146 000	145 000	135 000
Financial Income	0	0	0	0
Financial Costs	41 000	44 000	49 000	50 000
Financial Balance	−41 000	−44 000	−49 000	−50 000
Earnings Before Tax	103 000	102 000	96 000	85 000
Tax	33 000	33 000	31 000	29 000
Net Income	70 000	69 000	65 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 866 000	1 913 000	1 960 000	2 006 000
Total Current Assets	33 000	66 000	47 000	78 000
Total Assets	1 899 000	1 979 000	2 007 000	2 084 000
Total Retained Equity	604 000	533 000	464 000	400 000
Total Equity	634 000	563 000	494 000	430 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 265 000	1 415 000	1 513 000	1 655 000
Total Equity and Debt	1 899 000	1 979 000	2 007 000	2 084 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	200 000	200 000	200 000
Revenue	200 000	200 000	200 000	200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	47 000	47 000	47 000	47 000
Impairment	0	0	0	0
Expenditure	56 000	54 000	56 000	65 000
Operating Profit	144 000	146 000	145 000	135 000
Financial Income	0	0	0	0
Financial Costs	41 000	44 000	49 000	50 000
Financial Balance	−41 000	−44 000	−49 000	−50 000
Dividends	0	0	0	0
Net Income	70 000	69 000	65 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 866 000	1 913 000	1 960 000	2 006 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 866 000	1 913 000	1 960 000	2 006 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 866 000	1 913 000	1 960 000	2 006 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	66 000	47 000	78 000
Total Current Assets	33 000	66 000	47 000	78 000
Total Assets	1 899 000	1 979 000	2 007 000	2 084 000
Total Equity	634 000	563 000	494 000	430 000
Short-Term Group Debt	0	0	0	1 624 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 232 000	1 382 000	1 481 000	0
Total Current Debt	1 265 000	1 415 000	1 513 000	1 655 000
Total Equity and Debt	1 899 000	1 979 000	2 007 000	2 084 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,04 %	12,26 %	13,16 %	13,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72 %	73 %	72,5 %	67,5 %
Current Ratio	0,03	0,05	0,03	0,05
Quick Ratio	0,03	0,05	0,03	0,05
Equity Ratio	0,33	0,28	0,25	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %