WF EIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

3,44 %

Current Ratio

0,1

Debt-to-Equity Ratio

8,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	402 000	407 000	2 089 000	695 000
Net Income	18 000	31 000	922 000	−509 000
Total Assets	5 131 000	6 604 000	6 637 000	12 303 000
Total Equity	524 000	506 000	1 875 000	953 000

Income (NOK)	2022	2021	2020	2019
Revenue	402 000	407 000	2 089 000	695 000
Expenditure	178 000	171 000	510 000	786 000
Operating Profit	224 000	236 000	1 580 000	−91 000
Financial Income	17 000	2 000	0	9 000
Financial Costs	218 000	198 000	388 000	571 000
Financial Balance	−201 000	−196 000	−388 000	−562 000
Earnings Before Tax	23 000	40 000	1 191 000	−652 000
Tax	5 000	9 000	269 000	−143 000
Net Income	18 000	31 000	922 000	−509 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 101 000	6 565 000	6 552 000	12 303 000
Total Current Assets	30 000	38 000	84 000	0
Total Assets	5 131 000	6 604 000	6 637 000	12 303 000
Total Retained Equity	41 000	23 000	1 392 000	470 000
Total Equity	524 000	506 000	1 875 000	953 000
Total Long-Term Debt	4 308 000	4 452 000	4 564 000	10 488 000
Total Current Debt	299 000	1 645 000	198 000	862 000
Total Equity and Debt	5 131 000	6 604 000	6 637 000	12 303 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	402 000	407 000	2 089 000	695 000
Revenue	402 000	407 000	2 089 000	695 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 000	16 000	68 000	164 000
Impairment	0	0	0	0
Expenditure	178 000	171 000	510 000	786 000
Operating Profit	224 000	236 000	1 580 000	−91 000
Financial Income	17 000	2 000	0	9 000
Financial Costs	218 000	198 000	388 000	571 000
Financial Balance	−201 000	−196 000	−388 000	−562 000
Dividends	0	1 400 000	0	0
Net Income	18 000	31 000	922 000	−509 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	130 000
Real Eastate	4 921 000	4 921 000	4 921 000	12 111 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	30 000	46 000	62 000
Total Tangible Assets	4 934 000	4 951 000	4 967 000	12 173 000
Total Fiancial Fixed Assets	166 000	1 615 000	1 585 000	0
Total Fixed Assets	5 101 000	6 565 000	6 552 000	12 303 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	30 000	64 000	0
Total Current Assets	30 000	38 000	84 000	0
Total Assets	5 131 000	6 604 000	6 637 000	12 303 000
Total Equity	524 000	506 000	1 875 000	953 000
Short-Term Group Debt	0	0	0	142 000
Total Long-Term Debt	4 308 000	4 452 000	4 564 000	10 488 000
Creditors	2 000	15 000	36 000	242 000
Unpaid Taxes	0	0	0	0
Dividends	0	1 400 000	0	0
Other Current Debt	296 000	230 000	162 000	478 000
Total Current Debt	299 000	1 645 000	198 000	862 000
Total Equity and Debt	5 131 000	6 604 000	6 637 000	12 303 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,44 %	6,13 %	49,17 %	−53,41 %
Debt-to-Equity Ratio	8,22	8,8	2,43	11,01
Operating Profit Margin	55,72 %	57,99 %	75,63 %	−13,09 %
Current Ratio	0,1	0,02	0,42	0
Quick Ratio	0,1	0,02	0,42	0
Equity Ratio	0,1	0,08	0,28	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %