WOXEN EIENDOM AS

7380 ÅLEN

Finances

Return on Equity

3,45 %

Current Ratio

3,74

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 002 000	1 002 000	1 002 000	1 002 000
Net Income	55 000	190 000	187 000	−106 000
Total Assets	4 840 000	5 907 000	5 907 000	6 469 000
Total Equity	1 595 000	1 637 000	1 691 000	1 626 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 002 000	1 002 000	1 002 000	1 002 000
Expenditure	763 000	655 000	594 000	788 000
Operating Profit	239 000	347 000	408 000	214 000
Financial Income	0	0	1 000	1 000
Financial Costs	164 000	110 000	167 000	302 000
Financial Balance	−164 000	−110 000	−166 000	−301 000
Earnings Before Tax	76 000	236 000	241 000	−87 000
Tax	20 000	46 000	54 000	19 000
Net Income	55 000	190 000	187 000	−106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 891 000	4 269 000	3 452 000	3 326 000
Total Current Assets	949 000	1 638 000	2 455 000	3 143 000
Total Assets	4 840 000	5 907 000	5 907 000	6 469 000
Total Retained Equity	0	42 000	95 000	31 000
Total Equity	1 595 000	1 637 000	1 691 000	1 626 000
Total Long-Term Debt	2 990 000	3 502 000	4 015 000	4 527 000
Total Current Debt	254 000	768 000	201 000	315 000
Total Equity and Debt	4 840 000	5 907 000	5 907 000	6 469 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 002 000	1 002 000	1 002 000	1 002 000
Other Income	0	0	0	0
Revenue	1 002 000	1 002 000	1 002 000	1 002 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	416 000	371 000	326 000	256 000
Impairment	0	0	0	0
Expenditure	763 000	655 000	594 000	788 000
Operating Profit	239 000	347 000	408 000	214 000
Financial Income	0	0	1 000	1 000
Financial Costs	164 000	110 000	167 000	302 000
Financial Balance	−164 000	−110 000	−166 000	−301 000
Dividends	0	0	0	0
Net Income	55 000	190 000	187 000	−106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	197 000	160 000	138 000	120 000
Real Eastate	3 693 000	4 109 000	3 314 000	3 205 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 693 000	4 109 000	3 314 000	3 205 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 891 000	4 269 000	3 452 000	3 326 000
Stock	0	0	0	0
Total Investments	22 000	39 000	13 000	18 000
Cash, Bank	401 000	718 000	1 491 000	2 067 000
Total Current Assets	949 000	1 638 000	2 455 000	3 143 000
Total Assets	4 840 000	5 907 000	5 907 000	6 469 000
Total Equity	1 595 000	1 637 000	1 691 000	1 626 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 990 000	3 502 000	4 015 000	4 527 000
Creditors	8 000	399 000	7 000	195 000
Unpaid Taxes	36 000	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	180 000	369 000	157 000	119 000
Total Current Debt	254 000	768 000	201 000	315 000
Total Equity and Debt	4 840 000	5 907 000	5 907 000	6 469 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,45 %	11,61 %	11,06 %	−6,52 %
Debt-to-Equity Ratio	1,87	2,14	2,37	2,78
Operating Profit Margin	23,85 %	34,63 %	40,72 %	21,36 %
Current Ratio	3,74	2,13	12,21	9,98
Quick Ratio	3,74	2,13	12,21	9,98
Equity Ratio	0,33	0,28	0,29	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %