WENBERG FISKEOPPDRETT AS

8211 FAUSKE

Finances

Return on Equity

16,16 %

Current Ratio

1,71

Debt-to-Equity Ratio

1,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	266 327 000	194 542 000	175 838 000	219 189 000
Net Income	44 043 000	18 596 000	40 520 000	68 730 000
Total Assets	678 768 000	587 452 000	566 982 000	404 809 000
Total Equity	272 528 000	258 485 000	274 223 000	245 703 000

Income (NOK)	2022	2021	2020	2019
Revenue	266 327 000	194 542 000	175 838 000	219 189 000
Expenditure	219 007 000	172 105 000	146 805 000	141 528 000
Operating Profit	56 569 000	24 293 000	48 523 000	75 434 000
Financial Income	7 627 000	5 162 000	6 278 000	13 329 000
Financial Costs	8 647 000	5 960 000	3 381 000	2 543 000
Financial Balance	−1 020 000	−798 000	2 897 000	10 786 000
Earnings Before Tax	55 549 000	23 496 000	51 420 000	86 219 000
Tax	11 506 000	4 899 000	10 900 000	17 489 000
Net Income	44 043 000	18 596 000	40 520 000	68 730 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	525 024 000	420 278 000	393 985 000	218 748 000
Total Current Assets	153 744 000	167 174 000	172 997 000	186 061 000
Total Assets	678 768 000	587 452 000	566 982 000	404 809 000
Total Retained Equity	254 941 000	240 898 000	256 636 000	228 116 000
Total Equity	272 528 000	258 485 000	274 223 000	245 703 000
Total Long-Term Debt	316 402 000	201 576 000	206 986 000	57 290 000
Total Current Debt	89 838 000	127 391 000	85 773 000	101 817 000
Total Equity and Debt	678 768 000	587 452 000	566 982 000	404 809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	246 607 000	176 992 000	147 138 000	195 442 000
Other Income	19 720 000	17 550 000	28 699 000	23 746 000
Revenue	266 327 000	194 542 000	175 838 000	219 189 000
Cost of Goods Sold	126 339 000	88 880 000	74 286 000	77 000 000
Salary Costs	22 173 000	17 829 000	20 082 000	18 085 000
Depreciation	18 781 000	16 714 000	14 963 000	8 204 000
Impairment	0	0	0	0
Expenditure	219 007 000	172 105 000	146 805 000	141 528 000
Operating Profit	56 569 000	24 293 000	48 523 000	75 434 000
Financial Income	7 627 000	5 162 000	6 278 000	13 329 000
Financial Costs	8 647 000	5 960 000	3 381 000	2 543 000
Financial Balance	−1 020 000	−798 000	2 897 000	10 786 000
Dividends	30 000 000	15 000 000	12 000 000	20 000 000
Net Income	44 043 000	18 596 000	40 520 000	68 730 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	85 992 000	81 992 000	81 992 000	23 760 000
Real Eastate	134 475 000	82 989 000	72 334 000	66 639 000
Machinery and Plant Facilities	2 206 000	2 531 000	2 056 000	547 000
Fixtures	62 032 000	28 850 000	26 123 000	5 864 000
Total Tangible Assets	237 617 000	154 060 000	141 002 000	107 450 000
Total Fiancial Fixed Assets	201 415 000	184 225 000	170 991 000	87 538 000
Total Fixed Assets	525 024 000	420 278 000	393 985 000	218 748 000
Stock	93 849 000	84 495 000	96 899 000	74 839 000
Total Investments	0	0	0	0
Cash, Bank	909 000	884 000	641 000	29 650 000
Total Current Assets	153 744 000	167 174 000	172 997 000	186 061 000
Total Assets	678 768 000	587 452 000	566 982 000	404 809 000
Total Equity	272 528 000	258 485 000	274 223 000	245 703 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	316 402 000	201 576 000	206 986 000	57 290 000
Creditors	13 048 000	26 051 000	11 020 000	53 142 000
Unpaid Taxes	1 889 000	6 147 000	6 101 000	914 000
Dividends	30 000 000	15 000 000	12 000 000	20 000 000
Other Current Debt	6 942 000	27 783 000	25 239 000	9 929 000
Total Current Debt	89 838 000	127 391 000	85 773 000	101 817 000
Total Equity and Debt	678 768 000	587 452 000	566 982 000	404 809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,16 %	7,19 %	14,78 %	27,97 %
Debt-to-Equity Ratio	1,16	0,78	0,75	0,23
Operating Profit Margin	21,24 %	12,49 %	27,6 %	34,42 %
Current Ratio	1,71	1,31	2,02	1,83
Quick Ratio	−38,33	3,9	−15,55	6,9
Equity Ratio	0,4	0,44	0,48	0,61
Gross Profit Margin	52,56 %	54,31 %	57,75 %	64,87 %