W&V EIENDOM AS

3263 LARVIK

Finances

Share Ownership

Return on Equity

52,44 %

Current Ratio

0,11

Debt-to-Equity Ratio

12,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 050 000	1 789 000	708 000	265 000
Net Income	1 137 000	606 000	196 000	53 000
Total Assets	40 572 000	30 310 000	11 904 000	6 553 000
Total Equity	2 168 000	1 030 000	424 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 050 000	1 789 000	708 000	265 000
Expenditure	665 000	617 000	246 000	91 000
Operating Profit	2 385 000	1 173 000	462 000	174 000
Financial Income	0	0	0	0
Financial Costs	926 000	396 000	211 000	106 000
Financial Balance	−926 000	−396 000	−211 000	−106 000
Earnings Before Tax	1 459 000	777 000	251 000	68 000
Tax	322 000	171 000	55 000	15 000
Net Income	1 137 000	606 000	196 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 478 000	29 141 000	11 683 000	6 512 000
Total Current Assets	1 094 000	1 169 000	221 000	41 000
Total Assets	40 572 000	30 310 000	11 904 000	6 553 000
Total Retained Equity	2 138 000	1 000 000	394 000	199 000
Total Equity	2 168 000	1 030 000	424 000	229 000
Total Long-Term Debt	28 030 000	20 815 000	8 333 000	4 628 000
Total Current Debt	10 374 000	8 464 000	3 148 000	1 696 000
Total Equity and Debt	40 572 000	30 310 000	11 904 000	6 553 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 050 000	1 789 000	708 000	265 000
Revenue	3 050 000	1 789 000	708 000	265 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	0	7 000	5 000
Depreciation	71 000	73 000	74 000	0
Impairment	0	0	0	0
Expenditure	665 000	617 000	246 000	91 000
Operating Profit	2 385 000	1 173 000	462 000	174 000
Financial Income	0	0	0	0
Financial Costs	926 000	396 000	211 000	106 000
Financial Balance	−926 000	−396 000	−211 000	−106 000
Dividends	0	0	0	0
Net Income	1 137 000	606 000	196 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 478 000	29 141 000	11 683 000	6 512 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	39 478 000	29 141 000	11 683 000	6 512 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 478 000	29 141 000	11 683 000	6 512 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 094 000	1 169 000	221 000	41 000
Total Current Assets	1 094 000	1 169 000	221 000	41 000
Total Assets	40 572 000	30 310 000	11 904 000	6 553 000
Total Equity	2 168 000	1 030 000	424 000	229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 030 000	20 815 000	8 333 000	4 628 000
Creditors	0	1 000	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 052 000	8 292 000	3 092 000	1 679 000
Total Current Debt	10 374 000	8 464 000	3 148 000	1 696 000
Total Equity and Debt	40 572 000	30 310 000	11 904 000	6 553 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,44 %	58,83 %	46,23 %	23,14 %
Debt-to-Equity Ratio	12,93	20,21	19,65	20,21
Operating Profit Margin	78,2 %	65,57 %	65,25 %	65,66 %
Current Ratio	0,11	0,14	0,07	0,02
Quick Ratio	0,11	0,14	0,07	0,02
Equity Ratio	0,05	0,03	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %