MORTEN WOXEN AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

1,88 %

Current Ratio

4,65

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	125 000	30 471 000	0	0
Net Income	498 000	23 851 000	26 000	38 000
Total Assets	32 316 000	33 171 000	3 144 000	3 178 000
Total Equity	26 461 000	25 963 000	2 112 000	2 086 000

Income (NOK)	2022	2021	2020	2019
Revenue	125 000	30 471 000	0	0
Expenditure	87 000	5 000	4 000	6 000
Operating Profit	38 000	30 466 000	−4 000	−6 000
Financial Income	604 000	113 000	37 000	56 000
Financial Costs	3 000	0	0	0
Financial Balance	601 000	113 000	37 000	56 000
Earnings Before Tax	639 000	30 579 000	33 000	49 000
Tax	141 000	6 727 000	7 000	11 000
Net Income	498 000	23 851 000	26 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 022 000	5 000 000	0	0
Total Current Assets	26 294 000	28 171 000	3 144 000	3 178 000
Total Assets	32 316 000	33 171 000	3 144 000	3 178 000
Total Retained Equity	26 431 000	25 933 000	2 082 000	2 056 000
Total Equity	26 461 000	25 963 000	2 112 000	2 086 000
Total Long-Term Debt	200 000	5 807 000	980 000	1 025 000
Total Current Debt	5 655 000	1 400 000	52 000	67 000
Total Equity and Debt	32 316 000	33 171 000	3 144 000	3 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	125 000	0	0	0
Other Income	0	30 471 000	0	0
Revenue	125 000	30 471 000	0	0
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	87 000	5 000	4 000	6 000
Operating Profit	38 000	30 466 000	−4 000	−6 000
Financial Income	604 000	113 000	37 000	56 000
Financial Costs	3 000	0	0	0
Financial Balance	601 000	113 000	37 000	56 000
Dividends	0	0	0	0
Net Income	498 000	23 851 000	26 000	38 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	6 022 000	5 000 000	0	0
Total Fixed Assets	6 022 000	5 000 000	0	0
Stock	125 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 169 000	28 171 000	3 144 000	3 178 000
Total Current Assets	26 294 000	28 171 000	3 144 000	3 178 000
Total Assets	32 316 000	33 171 000	3 144 000	3 178 000
Total Equity	26 461 000	25 963 000	2 112 000	2 086 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	200 000	5 807 000	980 000	1 025 000
Creditors	7 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	5 655 000	1 400 000	52 000	67 000
Total Equity and Debt	32 316 000	33 171 000	3 144 000	3 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,88 %	91,87 %	1,23 %	1,82 %
Debt-to-Equity Ratio	0,01	0,22	0,46	0,49
Operating Profit Margin	30,4 %	99,98 %	-	-
Current Ratio	4,65	20,12	60,46	47,43
Quick Ratio	4,75	20,12	60,46	47,43
Equity Ratio	0,82	0,78	0,67	0,66
Gross Profit Margin	100 %	100 %	-	-