WILLY GREINERS VEI SANDVIKA AS

0252 OSLO

Finances

Share Ownership

Return on Equity

21,12 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 675 000	1 417 000	1 346 000	1 752 000
Net Income	938 000	628 000	480 000	656 000
Total Assets	6 569 000	5 680 000	4 644 000	4 543 000
Total Equity	4 441 000	4 441 000	4 482 000	4 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 675 000	1 417 000	1 346 000	1 752 000
Expenditure	496 000	616 000	737 000	920 000
Operating Profit	1 179 000	800 000	608 000	831 000
Financial Income	24 000	5 000	9 000	11 000
Financial Costs	0	0	1 000	0
Financial Balance	24 000	5 000	8 000	11 000
Earnings Before Tax	1 202 000	805 000	616 000	841 000
Tax	265 000	177 000	136 000	185 000
Net Income	938 000	628 000	480 000	656 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 074 000	3 183 000	3 302 000	3 501 000
Total Current Assets	3 496 000	2 497 000	1 343 000	1 041 000
Total Assets	6 569 000	5 680 000	4 644 000	4 543 000
Total Retained Equity	3 182 000	3 182 000	3 223 000	2 743 000
Total Equity	4 441 000	4 441 000	4 482 000	4 002 000
Total Long-Term Debt	0	0	12 000	0
Total Current Debt	2 128 000	1 238 000	150 000	540 000
Total Equity and Debt	6 569 000	5 680 000	4 644 000	4 543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 675 000	1 417 000	1 346 000	1 752 000
Revenue	1 675 000	1 417 000	1 346 000	1 752 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	109 000	118 000	128 000	139 000
Impairment	0	0	0	0
Expenditure	496 000	616 000	737 000	920 000
Operating Profit	1 179 000	800 000	608 000	831 000
Financial Income	24 000	5 000	9 000	11 000
Financial Costs	0	0	1 000	0
Financial Balance	24 000	5 000	8 000	11 000
Dividends	0	0	0	0
Net Income	938 000	628 000	480 000	656 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	71 000
Real Eastate	2 916 000	3 025 000	3 144 000	3 272 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	150 000	150 000	150 000
Total Tangible Assets	3 066 000	3 175 000	3 294 000	3 422 000
Total Fiancial Fixed Assets	8 000	8 000	8 000	8 000
Total Fixed Assets	3 074 000	3 183 000	3 302 000	3 501 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 338 000	2 497 000	1 242 000	962 000
Total Current Assets	3 496 000	2 497 000	1 343 000	1 041 000
Total Assets	6 569 000	5 680 000	4 644 000	4 543 000
Total Equity	4 441 000	4 441 000	4 482 000	4 002 000
Short-Term Group Debt	2 060 000	857 000	0	0
Total Long-Term Debt	0	0	12 000	0
Creditors	5 000	312 000	47 000	93 000
Unpaid Taxes	63 000	60 000	50 000	106 000
Dividends	0	0	0	0
Other Current Debt	0	9 000	0	85 000
Total Current Debt	2 128 000	1 238 000	150 000	540 000
Total Equity and Debt	6 569 000	5 680 000	4 644 000	4 543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,12 %	14,14 %	10,71 %	16,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,39 %	56,46 %	45,17 %	47,43 %
Current Ratio	1,64	2,02	8,95	1,93
Quick Ratio	1,64	2,02	8,95	1,93
Equity Ratio	0,68	0,78	0,97	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %