WILSON SJARK AS

6094 LEINØY

Finances

Share Ownership

Return on Equity

19,33 %

Current Ratio

5,14

Debt-to-Equity Ratio

3,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 696 000	1 717 000	168 000	1 272 000
Net Income	452 000	316 000	−276 000	95 000
Total Assets	10 294 000	9 994 000	3 722 000	4 181 000
Total Equity	2 338 000	1 885 000	520 000	795 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 696 000	1 717 000	168 000	1 272 000
Expenditure	1 788 000	1 086 000	365 000	978 000
Operating Profit	908 000	631 000	−196 000	293 000
Financial Income	5 000	5 000	0	1 000
Financial Costs	334 000	231 000	157 000	172 000
Financial Balance	−329 000	−226 000	−157 000	−171 000
Earnings Before Tax	580 000	405 000	−353 000	122 000
Tax	128 000	89 000	−78 000	27 000
Net Income	452 000	316 000	−276 000	95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 780 000	9 714 000	3 570 000	3 564 000
Total Current Assets	514 000	280 000	151 000	617 000
Total Assets	10 294 000	9 994 000	3 722 000	4 181 000
Total Retained Equity	788 000	335 000	20 000	295 000
Total Equity	2 338 000	1 885 000	520 000	795 000
Total Long-Term Debt	7 856 000	8 032 000	3 156 000	3 233 000
Total Current Debt	100 000	76 000	46 000	153 000
Total Equity and Debt	10 294 000	9 994 000	3 722 000	4 181 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 104 000	1 219 000	162 000	602 000
Other Income	593 000	498 000	6 000	670 000
Revenue	2 696 000	1 717 000	168 000	1 272 000
Cost of Goods Sold	95 000	31 000	4 000	15 000
Salary Costs	44 000	51 000	11 000	114 000
Depreciation	226 000	235 000	69 000	309 000
Impairment	0	0	0	0
Expenditure	1 788 000	1 086 000	365 000	978 000
Operating Profit	908 000	631 000	−196 000	293 000
Financial Income	5 000	5 000	0	1 000
Financial Costs	334 000	231 000	157 000	172 000
Financial Balance	−329 000	−226 000	−157 000	−171 000
Dividends	0	0	0	0
Net Income	452 000	316 000	−276 000	95 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 050 000	8 050 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	286 000	0	0	0
Fixtures	178 000	239 000	179 000	173 000
Total Tangible Assets	1 730 000	1 664 000	3 570 000	3 564 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 780 000	9 714 000	3 570 000	3 564 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	413 000	138 000	74 000	590 000
Total Current Assets	514 000	280 000	151 000	617 000
Total Assets	10 294 000	9 994 000	3 722 000	4 181 000
Total Equity	2 338 000	1 885 000	520 000	795 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 856 000	8 032 000	3 156 000	3 233 000
Creditors	41 000	39 000	20 000	20 000
Unpaid Taxes	0	0	0	103 000
Dividends	0	0	0	0
Other Current Debt	59 000	38 000	26 000	31 000
Total Current Debt	100 000	76 000	46 000	153 000
Total Equity and Debt	10 294 000	9 994 000	3 722 000	4 181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,33 %	16,76 %	−53,08 %	11,95 %
Debt-to-Equity Ratio	3,36	4,26	6,07	4,07
Operating Profit Margin	33,68 %	36,75 %	−116,67 %	23,03 %
Current Ratio	5,14	3,68	3,28	4,03
Quick Ratio	5,14	3,68	3,28	4,03
Equity Ratio	0,23	0,19	0,14	0,19
Gross Profit Margin	96,48 %	98,19 %	97,62 %	98,82 %