WENSBRON AS

0267 OSLO

Finances

Share Ownership

Return on Equity

74,8 %

Current Ratio

56,1

Debt-to-Equity Ratio

26,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 245 000	1 157 000	996 000	5 000
Net Income	92 000	−37 000	−48 000	−229 000
Total Assets	3 361 000	3 245 000	3 207 000	3 295 000
Total Equity	123 000	31 000	68 000	116 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 245 000	1 157 000	996 000	5 000
Expenditure	939 000	1 179 000	894 000	217 000
Operating Profit	306 000	−22 000	102 000	−212 000
Financial Income	2 000	0	0	0
Financial Costs	190 000	64 000	23 000	16 000
Financial Balance	−188 000	−64 000	−23 000	−16 000
Earnings Before Tax	118 000	−86 000	79 000	−229 000
Tax	26 000	−48 000	127 000	0
Net Income	92 000	−37 000	−48 000	−229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 800 000	2 945 000	3 016 000	3 262 000
Total Current Assets	561 000	299 000	191 000	33 000
Total Assets	3 361 000	3 245 000	3 207 000	3 295 000
Total Retained Equity	26 000	−66 000	−29 000	19 000
Total Equity	123 000	31 000	68 000	116 000
Total Long-Term Debt	3 229 000	3 202 000	3 138 000	3 016 000
Total Current Debt	10 000	12 000	0	163 000
Total Equity and Debt	3 361 000	3 245 000	3 207 000	3 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 245 000	1 157 000	996 000	5 000
Revenue	1 245 000	1 157 000	996 000	5 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	119 000	119 000	119 000	0
Impairment	0	0	0	68 000
Expenditure	939 000	1 179 000	894 000	217 000
Operating Profit	306 000	−22 000	102 000	−212 000
Financial Income	2 000	0	0	0
Financial Costs	190 000	64 000	23 000	16 000
Financial Balance	−188 000	−64 000	−23 000	−16 000
Dividends	0	0	0	0
Net Income	92 000	−37 000	−48 000	−229 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	767 000	793 000	745 000	871 000
Real Eastate	2 033 000	2 152 000	2 271 000	2 391 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 033 000	2 152 000	2 271 000	2 391 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 800 000	2 945 000	3 016 000	3 262 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	262 000	180 000	33 000
Total Current Assets	561 000	299 000	191 000	33 000
Total Assets	3 361 000	3 245 000	3 207 000	3 295 000
Total Equity	123 000	31 000	68 000	116 000
Short-Term Group Debt	0	0	0	100 000
Total Long-Term Debt	3 229 000	3 202 000	3 138 000	3 016 000
Creditors	5 000	−10 000	0	58 000
Unpaid Taxes	5 000	4 000	0	−45 000
Dividends	0	0	0	0
Other Current Debt	0	18 000	0	0
Total Current Debt	10 000	12 000	0	163 000
Total Equity and Debt	3 361 000	3 245 000	3 207 000	3 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,8 %	−119,35 %	−70,59 %	−197,41 %
Debt-to-Equity Ratio	26,25	103,29	46,15	26
Operating Profit Margin	24,58 %	−1,9 %	10,24 %	−4 240 %
Current Ratio	56,1	24,92	-	0,2
Quick Ratio	56,1	24,92	-	0,2
Equity Ratio	0,04	0,01	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %