WIRGENES VEI 12 AS

3157 BARKÅKER

Finances

Share Ownership

Return on Equity

19,35 %

Current Ratio

0,37

Debt-to-Equity Ratio

−14,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 937 000	0	0	0
Net Income	−857 000	−754 000	−693 000	−657 000
Total Assets	66 053 000	15 419 000	2 557 000	2 560 000
Total Equity	−4 429 000	−3 572 000	−2 818 000	−2 125 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 937 000	0	0	0
Expenditure	1 823 000	490 000	499 000	486 000
Operating Profit	1 114 000	−490 000	−499 000	−486 000
Financial Income	16 000	0	0	0
Financial Costs	1 986 000	264 000	194 000	172 000
Financial Balance	−1 970 000	−264 000	−194 000	−172 000
Earnings Before Tax	−857 000	−754 000	−693 000	−657 000
Tax	0	0	0	0
Net Income	−857 000	−754 000	−693 000	−657 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 943 000	11 829 000	2 539 000	2 546 000
Total Current Assets	3 110 000	3 589 000	17 000	14 000
Total Assets	66 053 000	15 419 000	2 557 000	2 560 000
Total Retained Equity	−4 517 000	−3 660 000	−2 906 000	−2 213 000
Total Equity	−4 429 000	−3 572 000	−2 818 000	−2 125 000
Total Long-Term Debt	62 147 000	16 990 000	5 362 000	3 600 000
Total Current Debt	8 336 000	2 001 000	13 000	1 084 000
Total Equity and Debt	66 053 000	15 419 000	2 557 000	2 560 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 937 000	0	0	0
Other Income	0	0	0	0
Revenue	2 937 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	729 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 823 000	490 000	499 000	486 000
Operating Profit	1 114 000	−490 000	−499 000	−486 000
Financial Income	16 000	0	0	0
Financial Costs	1 986 000	264 000	194 000	172 000
Financial Balance	−1 970 000	−264 000	−194 000	−172 000
Dividends	0	0	0	0
Net Income	−857 000	−754 000	−693 000	−657 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	62 943 000	11 829 000	2 539 000	2 539 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	62 943 000	11 829 000	2 539 000	2 539 000
Total Fiancial Fixed Assets	0	0	0	6 000
Total Fixed Assets	62 943 000	11 829 000	2 539 000	2 546 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	499 000	1 689 000	17 000	14 000
Total Current Assets	3 110 000	3 589 000	17 000	14 000
Total Assets	66 053 000	15 419 000	2 557 000	2 560 000
Total Equity	−4 429 000	−3 572 000	−2 818 000	−2 125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	62 147 000	16 990 000	5 362 000	3 600 000
Creditors	6 622 000	1 987 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 713 000	14 000	13 000	1 084 000
Total Current Debt	8 336 000	2 001 000	13 000	1 084 000
Total Equity and Debt	66 053 000	15 419 000	2 557 000	2 560 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,35 %	21,11 %	24,59 %	30,92 %
Debt-to-Equity Ratio	−14,03	−4,76	−1,9	−1,69
Operating Profit Margin	37,93 %	-	-	-
Current Ratio	0,37	1,79	1,31	0,01
Quick Ratio	0,37	1,79	1,31	0,01
Equity Ratio	−0,07	−0,23	−1,1	−0,83
Gross Profit Margin	100 %	-	-	-