WAG EIENDOM AS

9800 VADSØ

Finances

Share Ownership

Return on Equity

175,2 %

Current Ratio

1,81

Debt-to-Equity Ratio

11,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 562 000	1 387 000	340 000
Net Income	657 000	381 000	181 000	−741 000
Total Assets	5 116 000	5 100 000	4 957 000	4 669 000
Total Equity	375 000	118 000	137 000	−44 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 562 000	1 387 000	340 000
Expenditure	850 000	1 008 000	1 015 000	941 000
Operating Profit	858 000	554 000	372 000	−600 000
Financial Income	0	0	1 000	4 000
Financial Costs	200 000	172 000	192 000	145 000
Financial Balance	−200 000	−172 000	−191 000	−141 000
Earnings Before Tax	657 000	381 000	181 000	−741 000
Tax	0	0	0	0
Net Income	657 000	381 000	181 000	−741 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 129 000	4 308 000	4 267 000	4 117 000
Total Current Assets	988 000	793 000	690 000	552 000
Total Assets	5 116 000	5 100 000	4 957 000	4 669 000
Total Retained Equity	262 000	5 000	24 000	−157 000
Total Equity	375 000	118 000	137 000	−44 000
Total Long-Term Debt	4 194 000	4 439 000	4 685 000	4 283 000
Total Current Debt	547 000	543 000	135 000	430 000
Total Equity and Debt	5 116 000	5 100 000	4 957 000	4 669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 707 000	1 562 000	1 387 000	340 000
Other Income	0	0	0	0
Revenue	1 707 000	1 562 000	1 387 000	340 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	48 000	237 000	344 000	310 000
Impairment	0	0	0	0
Expenditure	850 000	1 008 000	1 015 000	941 000
Operating Profit	858 000	554 000	372 000	−600 000
Financial Income	0	0	1 000	4 000
Financial Costs	200 000	172 000	192 000	145 000
Financial Balance	−200 000	−172 000	−191 000	−141 000
Dividends	400 000	400 000	0	0
Net Income	657 000	381 000	181 000	−741 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 309 000	1 308 000	1 267 000	1 117 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 309 000	1 308 000	1 267 000	1 117 000
Total Fiancial Fixed Assets	2 819 000	3 000 000	3 000 000	3 000 000
Total Fixed Assets	4 129 000	4 308 000	4 267 000	4 117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	954 000	762 000	481 000	362 000
Total Current Assets	988 000	793 000	690 000	552 000
Total Assets	5 116 000	5 100 000	4 957 000	4 669 000
Total Equity	375 000	118 000	137 000	−44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 194 000	4 439 000	4 685 000	4 283 000
Creditors	12 000	113 000	106 000	421 000
Unpaid Taxes	27 000	0	26 000	0
Dividends	400 000	400 000	0	0
Other Current Debt	108 000	29 000	3 000	9 000
Total Current Debt	547 000	543 000	135 000	430 000
Total Equity and Debt	5 116 000	5 100 000	4 957 000	4 669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	175,2 %	322,88 %	132,12 %	1 684,09 %
Debt-to-Equity Ratio	11,18	37,62	34,2	−97,34
Operating Profit Margin	50,26 %	35,47 %	26,82 %	−176,47 %
Current Ratio	1,81	1,46	5,11	1,28
Quick Ratio	1,81	1,46	5,11	1,28
Equity Ratio	0,07	0,02	0,03	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %