SIVILINGENIØR HAAKON WIIG AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

10,64 %

Current Ratio

4,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 805 000	7 359 000	8 092 000	9 342 000
Net Income	1 307 000	1 235 000	1 387 000	2 150 000
Total Assets	15 370 000	17 928 000	17 641 000	16 758 000
Total Equity	12 289 000	11 501 000	14 765 000	13 378 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 805 000	7 359 000	8 092 000	9 342 000
Expenditure	8 353 000	5 910 000	6 357 000	6 758 000
Operating Profit	1 452 000	1 449 000	1 734 000	2 584 000
Financial Income	228 000	151 000	181 000	198 000
Financial Costs	0	18 000	143 000	28 000
Financial Balance	228 000	133 000	38 000	170 000
Earnings Before Tax	1 679 000	1 582 000	1 772 000	2 755 000
Tax	373 000	347 000	385 000	605 000
Net Income	1 307 000	1 235 000	1 387 000	2 150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 027 000	2 043 000	2 052 000	2 043 000
Total Current Assets	13 342 000	15 885 000	15 589 000	14 715 000
Total Assets	15 370 000	17 928 000	17 641 000	16 758 000
Total Retained Equity	11 589 000	10 801 000	14 065 000	12 678 000
Total Equity	12 289 000	11 501 000	14 765 000	13 378 000
Total Long-Term Debt	0	−4 000	−3 000	−2 000
Total Current Debt	3 080 000	6 431 000	2 879 000	3 382 000
Total Equity and Debt	15 370 000	17 928 000	17 641 000	16 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 805 000	7 359 000	8 092 000	9 342 000
Other Income	0	0	0	0
Revenue	9 805 000	7 359 000	8 092 000	9 342 000
Cost of Goods Sold	2 339 000	952 000	1 492 000	1 726 000
Salary Costs	4 457 000	3 862 000	3 845 000	3 828 000
Depreciation	16 000	20 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	8 353 000	5 910 000	6 357 000	6 758 000
Operating Profit	1 452 000	1 449 000	1 734 000	2 584 000
Financial Income	228 000	151 000	181 000	198 000
Financial Costs	0	18 000	143 000	28 000
Financial Balance	228 000	133 000	38 000	170 000
Dividends	0	0	0	600 000
Net Income	1 307 000	1 235 000	1 387 000	2 150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	5 000	15 000	24 000
Machinery and Plant Facilities	27 000	38 000	37 000	19 000
Fixtures	0	0	0	0
Total Tangible Assets	27 000	43 000	52 000	43 000
Total Fiancial Fixed Assets	2 000 000	2 000 000	2 000 000	2 000 000
Total Fixed Assets	2 027 000	2 043 000	2 052 000	2 043 000
Stock	570 000	395 000	362 000	736 000
Total Investments	0	0	0	0
Cash, Bank	10 394 000	12 307 000	12 837 000	12 143 000
Total Current Assets	13 342 000	15 885 000	15 589 000	14 715 000
Total Assets	15 370 000	17 928 000	17 641 000	16 758 000
Total Equity	12 289 000	11 501 000	14 765 000	13 378 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−4 000	−3 000	−2 000
Creditors	495 000	77 000	171 000	221 000
Unpaid Taxes	461 000	702 000	589 000	314 000
Dividends	0	0	0	600 000
Other Current Debt	1 752 000	5 305 000	1 734 000	1 642 000
Total Current Debt	3 080 000	6 431 000	2 879 000	3 382 000
Total Equity and Debt	15 370 000	17 928 000	17 641 000	16 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,64 %	10,74 %	9,39 %	16,07 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	14,81 %	19,69 %	21,43 %	27,66 %
Current Ratio	4,33	2,47	5,41	4,35
Quick Ratio	5,32	2,63	6,19	5,56
Equity Ratio	0,8	0,64	0,84	0,8
Gross Profit Margin	76,14 %	87,06 %	81,56 %	81,52 %