WIGER KOLONIAL AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

−11,7 %

Current Ratio

1,89

Debt-to-Equity Ratio

2,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 298 000	27 130 000	17 254 000	15 698 000
Net Income	−165 000	138 000	554 000	686 000
Total Assets	6 516 000	7 044 000	8 772 000	3 685 000
Total Equity	1 410 000	1 575 000	1 438 000	884 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 298 000	27 130 000	17 254 000	15 698 000
Expenditure	26 382 000	26 805 000	16 496 000	14 738 000
Operating Profit	−84 000	325 000	759 000	961 000
Financial Income	0	0	0	0
Financial Costs	126 000	148 000	49 000	81 000
Financial Balance	−126 000	−148 000	−49 000	−81 000
Earnings Before Tax	−210 000	177 000	710 000	881 000
Tax	−45 000	39 000	156 000	195 000
Net Income	−165 000	138 000	554 000	686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 164 000	4 011 000	4 466 000	2 092 000
Total Current Assets	3 353 000	3 033 000	4 306 000	1 593 000
Total Assets	6 516 000	7 044 000	8 772 000	3 685 000
Total Retained Equity	1 310 000	1 475 000	1 338 000	784 000
Total Equity	1 410 000	1 575 000	1 438 000	884 000
Total Long-Term Debt	3 331 000	3 652 000	3 125 000	1 826 000
Total Current Debt	1 775 000	1 817 000	4 209 000	975 000
Total Equity and Debt	6 516 000	7 044 000	8 772 000	3 685 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 731 000	26 689 000	16 994 000	15 502 000
Other Income	566 000	441 000	260 000	196 000
Revenue	26 298 000	27 130 000	17 254 000	15 698 000
Cost of Goods Sold	17 277 000	18 141 000	11 638 000	10 454 000
Salary Costs	4 661 000	4 593 000	2 546 000	2 179 000
Depreciation	848 000	865 000	437 000	471 000
Impairment	0	0	0	0
Expenditure	26 382 000	26 805 000	16 496 000	14 738 000
Operating Profit	−84 000	325 000	759 000	961 000
Financial Income	0	0	0	0
Financial Costs	126 000	148 000	49 000	81 000
Financial Balance	−126 000	−148 000	−49 000	−81 000
Dividends	0	0	0	0
Net Income	−165 000	138 000	554 000	686 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 543 000	3 233 000	3 596 000	1 251 000
Total Tangible Assets	3 164 000	4 011 000	4 466 000	2 092 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 164 000	4 011 000	4 466 000	2 092 000
Stock	1 994 000	1 641 000	1 277 000	589 000
Total Investments	0	0	0	0
Cash, Bank	353 000	571 000	1 463 000	522 000
Total Current Assets	3 353 000	3 033 000	4 306 000	1 593 000
Total Assets	6 516 000	7 044 000	8 772 000	3 685 000
Total Equity	1 410 000	1 575 000	1 438 000	884 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 331 000	3 652 000	3 125 000	1 826 000
Creditors	1 121 000	1 028 000	3 721 000	377 000
Unpaid Taxes	189 000	226 000	170 000	161 000
Dividends	0	0	0	0
Other Current Debt	463 000	504 000	312 000	303 000
Total Current Debt	1 775 000	1 817 000	4 209 000	975 000
Total Equity and Debt	6 516 000	7 044 000	8 772 000	3 685 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,7 %	8,76 %	38,53 %	77,6 %
Debt-to-Equity Ratio	2,36	2,32	2,17	2,07
Operating Profit Margin	−0,32 %	1,2 %	4,4 %	6,12 %
Current Ratio	1,89	1,67	1,02	1,63
Quick Ratio	−15,31	17,23	1,47	4,13
Equity Ratio	0,22	0,22	0,16	0,24
Gross Profit Margin	34,3 %	33,13 %	32,55 %	33,41 %