WANGBERG INFRA AS

7502 STJØRDAL

Finances

Share Ownership

Return on Equity

38,45 %

Current Ratio

5,98

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 418 000	5 733 000	5 974 000	3 506 000
Net Income	821 000	316 000	479 000	343 000
Total Assets	3 372 000	2 357 000	2 428 000	1 759 000
Total Equity	2 135 000	1 315 000	999 000	517 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 418 000	5 733 000	5 974 000	3 506 000
Expenditure	6 323 000	5 306 000	5 312 000	3 038 000
Operating Profit	1 096 000	426 000	661 000	469 000
Financial Income	23 000	17 000	22 000	2 000
Financial Costs	67 000	37 000	62 000	32 000
Financial Balance	−44 000	−20 000	−40 000	−30 000
Earnings Before Tax	1 052 000	405 000	621 000	439 000
Tax	231 000	89 000	142 000	97 000
Net Income	821 000	316 000	479 000	343 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	185 000	224 000	159 000	89 000
Total Current Assets	3 188 000	2 133 000	2 270 000	1 670 000
Total Assets	3 372 000	2 357 000	2 428 000	1 759 000
Total Retained Equity	2 085 000	1 265 000	949 000	467 000
Total Equity	2 135 000	1 315 000	999 000	517 000
Total Long-Term Debt	704 000	710 000	728 000	503 000
Total Current Debt	533 000	333 000	702 000	739 000
Total Equity and Debt	3 372 000	2 357 000	2 428 000	1 759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 418 000	5 733 000	5 980 000	3 506 000
Other Income	0	0	−7 000	0
Revenue	7 418 000	5 733 000	5 974 000	3 506 000
Cost of Goods Sold	5 472 000	4 688 000	4 618 000	2 566 000
Salary Costs	343 000	177 000	237 000	184 000
Depreciation	70 000	44 000	31 000	16 000
Impairment	0	0	0	0
Expenditure	6 323 000	5 306 000	5 312 000	3 038 000
Operating Profit	1 096 000	426 000	661 000	469 000
Financial Income	23 000	17 000	22 000	2 000
Financial Costs	67 000	37 000	62 000	32 000
Financial Balance	−44 000	−20 000	−40 000	−30 000
Dividends	0	0	0	0
Net Income	821 000	316 000	479 000	343 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	155 000	179 000	91 000	44 000
Fixtures	30 000	45 000	67 000	45 000
Total Tangible Assets	185 000	224 000	159 000	89 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	185 000	224 000	159 000	89 000
Stock	1 945 000	1 314 000	1 314 000	763 000
Total Investments	0	0	0	0
Cash, Bank	984 000	390 000	632 000	598 000
Total Current Assets	3 188 000	2 133 000	2 270 000	1 670 000
Total Assets	3 372 000	2 357 000	2 428 000	1 759 000
Total Equity	2 135 000	1 315 000	999 000	517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	704 000	710 000	728 000	503 000
Creditors	82 000	146 000	438 000	372 000
Unpaid Taxes	120 000	61 000	98 000	30 000
Dividends	0	0	0	0
Other Current Debt	93 000	37 000	29 000	242 000
Total Current Debt	533 000	333 000	702 000	739 000
Total Equity and Debt	3 372 000	2 357 000	2 428 000	1 759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,45 %	24,03 %	47,95 %	66,34 %
Debt-to-Equity Ratio	0,33	0,54	0,73	0,97
Operating Profit Margin	14,77 %	7,43 %	11,06 %	13,38 %
Current Ratio	5,98	6,41	3,23	2,26
Quick Ratio	−2,26	−2,17	−3,71	−69,58
Equity Ratio	0,63	0,56	0,41	0,29
Gross Profit Margin	26,23 %	18,23 %	22,7 %	26,81 %