WISE BOTNASTRANDA AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

1,21 %

Current Ratio

15,43

Debt-to-Equity Ratio

7,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 366 000	3 165 000	2 919 000	3 222 000
Net Income	38 000	343 000	339 000	263 000
Total Assets	28 365 000	28 506 000	28 343 000	27 992 000
Total Equity	3 130 000	3 093 000	2 749 000	2 410 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 366 000	3 165 000	2 919 000	3 222 000
Expenditure	2 393 000	2 109 000	1 807 000	2 067 000
Operating Profit	973 000	1 055 000	1 112 000	1 154 000
Financial Income	2 000	0	3 000	1 000
Financial Costs	927 000	615 000	680 000	819 000
Financial Balance	−925 000	−615 000	−677 000	−818 000
Earnings Before Tax	48 000	440 000	435 000	337 000
Tax	11 000	97 000	96 000	74 000
Net Income	38 000	343 000	339 000	263 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 808 000	23 662 000	23 640 000	24 093 000
Total Current Assets	5 556 000	4 844 000	4 704 000	3 898 000
Total Assets	28 365 000	28 506 000	28 343 000	27 992 000
Total Retained Equity	1 130 000	1 093 000	749 000	410 000
Total Equity	3 130 000	3 093 000	2 749 000	2 410 000
Total Long-Term Debt	24 874 000	25 130 000	25 300 000	25 471 000
Total Current Debt	360 000	283 000	294 000	110 000
Total Equity and Debt	28 365 000	28 506 000	28 343 000	27 992 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 366 000	3 165 000	2 842 000	3 181 000
Other Income	0	0	78 000	40 000
Revenue	3 366 000	3 165 000	2 919 000	3 222 000
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	68 000	68 000	68 000
Depreciation	860 000	786 000	703 000	652 000
Impairment	0	0	0	0
Expenditure	2 393 000	2 109 000	1 807 000	2 067 000
Operating Profit	973 000	1 055 000	1 112 000	1 154 000
Financial Income	2 000	0	3 000	1 000
Financial Costs	927 000	615 000	680 000	819 000
Financial Balance	−925 000	−615 000	−677 000	−818 000
Dividends	0	0	0	0
Net Income	38 000	343 000	339 000	263 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 054 000	22 709 000	23 242 000	22 851 000
Machinery and Plant Facilities	754 000	896 000	302 000	599 000
Fixtures	0	57 000	95 000	643 000
Total Tangible Assets	22 808 000	23 662 000	23 640 000	24 093 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 808 000	23 662 000	23 640 000	24 093 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 252 000	4 661 000	4 154 000	2 504 000
Total Current Assets	5 556 000	4 844 000	4 704 000	3 898 000
Total Assets	28 365 000	28 506 000	28 343 000	27 992 000
Total Equity	3 130 000	3 093 000	2 749 000	2 410 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 874 000	25 130 000	25 300 000	25 471 000
Creditors	251 000	79 000	185 000	37 000
Unpaid Taxes	1 000	147 000	61 000	0
Dividends	0	0	0	0
Other Current Debt	108 000	57 000	48 000	73 000
Total Current Debt	360 000	283 000	294 000	110 000
Total Equity and Debt	28 365 000	28 506 000	28 343 000	27 992 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,21 %	11,09 %	12,33 %	10,91 %
Debt-to-Equity Ratio	7,95	8,12	9,2	10,57
Operating Profit Margin	28,91 %	33,33 %	38,1 %	35,82 %
Current Ratio	15,43	17,12	16	35,44
Quick Ratio	15,43	17,12	16	35,44
Equity Ratio	0,11	0,11	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %