AS W WILHELMSEN

1366 LYSAKER

Finances

Return on Equity

8,35 %

Current Ratio

0,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	157 803 000	384 307 000	56 580 000	78 588 000
Net Income	157 137 000	383 870 000	56 184 000	77 986 000
Total Assets	1 951 568 000	1 846 126 000	1 507 351 000	1 493 341 000
Total Equity	1 881 011 000	1 793 864 000	1 461 923 000	1 450 894 000

Income (NOK)	2022	2021	2020	2019
Revenue	157 803 000	384 307 000	56 580 000	78 588 000
Expenditure	199 000	104 000	123 000	150 000
Operating Profit	157 604 000	384 203 000	56 457 000	78 438 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	157 604 000	384 203 000	56 457 000	78 438 000
Tax	467 000	333 000	273 000	452 000
Net Income	157 137 000	383 870 000	56 184 000	77 986 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 922 630 000	1 838 034 000	1 502 110 000	1 483 473 000
Total Current Assets	28 938 000	8 092 000	5 241 000	9 868 000
Total Assets	1 951 568 000	1 846 126 000	1 507 351 000	1 493 341 000
Total Retained Equity	1 878 382 000	1 791 236 000	1 459 294 000	1 448 266 000
Total Equity	1 881 011 000	1 793 864 000	1 461 923 000	1 450 894 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	70 557 000	52 262 000	45 428 000	42 446 000
Total Equity and Debt	1 951 568 000	1 846 126 000	1 507 351 000	1 493 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	157 803 000	384 307 000	56 580 000	78 588 000
Revenue	157 803 000	384 307 000	56 580 000	78 588 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	199 000	104 000	123 000	150 000
Operating Profit	157 604 000	384 203 000	56 457 000	78 438 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	69 991 000	51 929 000	45 155 000	41 994 000
Net Income	157 137 000	383 870 000	56 184 000	77 986 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 922 630 000	1 838 034 000	1 502 110 000	1 483 473 000
Total Fixed Assets	1 922 630 000	1 838 034 000	1 502 110 000	1 483 473 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	28 938 000	8 092 000	5 241 000	9 868 000
Total Assets	1 951 568 000	1 846 126 000	1 507 351 000	1 493 341 000
Total Equity	1 881 011 000	1 793 864 000	1 461 923 000	1 450 894 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	69 991 000	51 929 000	45 155 000	41 994 000
Other Current Debt	69 991 000	51 929 000	45 155 000	41 994 000
Total Current Debt	70 557 000	52 262 000	45 428 000	42 446 000
Total Equity and Debt	1 951 568 000	1 846 126 000	1 507 351 000	1 493 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,35 %	21,4 %	3,84 %	5,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,87 %	99,97 %	99,78 %	99,81 %
Current Ratio	0,41	0,15	0,12	0,23
Quick Ratio	0,41	0,15	0,12	0,23
Equity Ratio	0,96	0,97	0,97	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %