WIFO EIENDOM AS

3772 KRAGERØ

Finances

Share Ownership

Return on Equity

−1 288,89 %

Current Ratio

2,64

Debt-to-Equity Ratio

−614,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	734 000	599 000	464 000	9 000
Net Income	116 000	140 000	−44 000	−321 000
Total Assets	5 786 000	5 243 000	4 849 000	4 182 000
Total Equity	−9 000	−125 000	−265 000	−221 000

Income (NOK)	2022	2021	2020	2019
Revenue	734 000	599 000	464 000	9 000
Expenditure	340 000	373 000	326 000	300 000
Operating Profit	394 000	225 000	137 000	−291 000
Financial Income	1 000	1 000	0	0
Financial Costs	245 000	150 000	182 000	30 000
Financial Balance	−244 000	−149 000	−182 000	−30 000
Earnings Before Tax	149 000	76 000	−44 000	−321 000
Tax	33 000	−64 000	0	0
Net Income	116 000	140 000	−44 000	−321 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 085 000	5 078 000	4 602 000	4 138 000
Total Current Assets	701 000	165 000	246 000	44 000
Total Assets	5 786 000	5 243 000	4 849 000	4 182 000
Total Retained Equity	−109 000	−225 000	−365 000	−321 000
Total Equity	−9 000	−125 000	−265 000	−221 000
Total Long-Term Debt	5 530 000	5 305 000	4 951 000	4 211 000
Total Current Debt	266 000	63 000	163 000	193 000
Total Equity and Debt	5 786 000	5 243 000	4 849 000	4 182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	119 000	25 000	9 000
Other Income	734 000	480 000	439 000	0
Revenue	734 000	599 000	464 000	9 000
Cost of Goods Sold	98 000	4 000	21 000	0
Salary Costs	0	0	0	0
Depreciation	146 000	138 000	144 000	19 000
Impairment	0	0	0	0
Expenditure	340 000	373 000	326 000	300 000
Operating Profit	394 000	225 000	137 000	−291 000
Financial Income	1 000	1 000	0	0
Financial Costs	245 000	150 000	182 000	30 000
Financial Balance	−244 000	−149 000	−182 000	−30 000
Dividends	0	0	0	0
Net Income	116 000	140 000	−44 000	−321 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	64 000	0	0
Real Eastate	5 054 000	5 014 000	4 766 000	4 082 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 054 000	5 014 000	4 766 000	4 082 000
Total Fiancial Fixed Assets	0	0	−163 000	56 000
Total Fixed Assets	5 085 000	5 078 000	4 602 000	4 138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	154 000	84 000	30 000	0
Total Current Assets	701 000	165 000	246 000	44 000
Total Assets	5 786 000	5 243 000	4 849 000	4 182 000
Total Equity	−9 000	−125 000	−265 000	−221 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 530 000	5 305 000	4 951 000	4 211 000
Creditors	251 000	41 000	143 000	142 000
Unpaid Taxes	0	7 000	4 000	0
Dividends	0	0	0	0
Other Current Debt	15 000	15 000	16 000	51 000
Total Current Debt	266 000	63 000	163 000	193 000
Total Equity and Debt	5 786 000	5 243 000	4 849 000	4 182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 288,89 %	−112 %	16,6 %	145,25 %
Debt-to-Equity Ratio	−614,44	−42,44	−18,68	−19,05
Operating Profit Margin	53,68 %	37,56 %	29,53 %	−3 233,33 %
Current Ratio	2,64	2,62	1,51	0,23
Quick Ratio	2,64	2,62	1,51	0,23
Equity Ratio	−0	−0,02	−0,05	−0,05
Gross Profit Margin	86,65 %	99,33 %	95,47 %	100 %