WESTLIE EIENDOM AS

1870 ØRJE

Finances

Share Ownership

Return on Equity

266,72 %

Current Ratio

3,61

Debt-to-Equity Ratio

4,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 188 000	54 000	107 000	150 000
Net Income	1 731 000	−280 000	−3 000	25 000
Total Assets	4 294 000	2 168 000	2 434 000	2 446 000
Total Equity	649 000	−82 000	198 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 188 000	54 000	107 000	150 000
Expenditure	81 000	334 000	111 000	118 000
Operating Profit	2 107 000	−280 000	−4 000	32 000
Financial Income	33 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	33 000	0	0	0
Earnings Before Tax	2 140 000	−280 000	−4 000	32 000
Tax	409 000	0	−1 000	7 000
Net Income	1 731 000	−280 000	−3 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	534 000	2 101 000	2 102 000	2 101 000
Total Current Assets	3 761 000	67 000	332 000	346 000
Total Assets	4 294 000	2 168 000	2 434 000	2 446 000
Total Retained Equity	549 000	−182 000	98 000	100 000
Total Equity	649 000	−82 000	198 000	200 000
Total Long-Term Debt	2 602 000	2 237 000	2 237 000	2 237 000
Total Current Debt	1 043 000	13 000	0	10 000
Total Equity and Debt	4 294 000	2 168 000	2 434 000	2 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 188 000	54 000	107 000	150 000
Revenue	2 188 000	54 000	107 000	150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	81 000	334 000	111 000	118 000
Operating Profit	2 107 000	−280 000	−4 000	32 000
Financial Income	33 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	33 000	0	0	0
Dividends	1 000 000	0	0	0
Net Income	1 731 000	−280 000	−3 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	534 000	2 101 000	2 101 000	2 101 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	534 000	2 101 000	2 101 000	2 101 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	534 000	2 101 000	2 102 000	2 101 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 761 000	67 000	332 000	346 000
Total Current Assets	3 761 000	67 000	332 000	346 000
Total Assets	4 294 000	2 168 000	2 434 000	2 446 000
Total Equity	649 000	−82 000	198 000	200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 602 000	2 237 000	2 237 000	2 237 000
Creditors	0	0	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	0	0	0
Other Current Debt	0	13 000	0	0
Total Current Debt	1 043 000	13 000	0	10 000
Total Equity and Debt	4 294 000	2 168 000	2 434 000	2 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	266,72 %	341,46 %	−1,52 %	12,5 %
Debt-to-Equity Ratio	4,01	−27,28	11,3	11,19
Operating Profit Margin	96,3 %	−518,52 %	−3,74 %	21,33 %
Current Ratio	3,61	5,15	-	34,6
Quick Ratio	3,61	5,15	-	34,6
Equity Ratio	0,15	−0,04	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %