WAADE EIENDOM AS

7160 BJUGN

Finances

Share Ownership

Return on Equity

0,74 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	750 000	1 100 000	1 100 000	1 100 000
Net Income	35 000	178 000	300 000	396 000
Total Assets	5 151 000	5 516 000	6 039 000	6 383 000
Total Equity	4 718 000	4 683 000	4 505 000	4 205 000

Income (NOK)	2022	2021	2020	2019
Revenue	750 000	1 100 000	1 100 000	1 100 000
Expenditure	706 000	678 000	706 000	701 000
Operating Profit	44 000	422 000	394 000	398 000
Financial Income	3 000	2 000	4 000	5 000
Financial Costs	2 000	37 000	13 000	55 000
Financial Balance	1 000	−35 000	−9 000	−50 000
Earnings Before Tax	45 000	388 000	385 000	348 000
Tax	10 000	210 000	85 000	−48 000
Net Income	35 000	178 000	300 000	396 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 314 000	4 851 000	5 391 000	5 936 000
Total Current Assets	837 000	666 000	648 000	447 000
Total Assets	5 151 000	5 516 000	6 039 000	6 383 000
Total Retained Equity	718 000	683 000	505 000	205 000
Total Equity	4 718 000	4 683 000	4 505 000	4 205 000
Total Long-Term Debt	0	674 000	1 347 000	2 021 000
Total Current Debt	434 000	160 000	187 000	157 000
Total Equity and Debt	5 151 000	5 516 000	6 039 000	6 383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	750 000	1 100 000	1 100 000	1 100 000
Revenue	750 000	1 100 000	1 100 000	1 100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	12 000	12 000	21 000	21 000
Depreciation	610 000	610 000	610 000	610 000
Impairment	0	0	0	0
Expenditure	706 000	678 000	706 000	701 000
Operating Profit	44 000	422 000	394 000	398 000
Financial Income	3 000	2 000	4 000	5 000
Financial Costs	2 000	37 000	13 000	55 000
Financial Balance	1 000	−35 000	−9 000	−50 000
Dividends	0	0	0	0
Net Income	35 000	178 000	300 000	396 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 058 000	985 000	915 000	850 000
Real Eastate	3 256 000	3 866 000	4 476 000	5 086 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 256 000	3 866 000	4 476 000	5 086 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 314 000	4 851 000	5 391 000	5 936 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	837 000	666 000	524 000	323 000
Total Current Assets	837 000	666 000	648 000	447 000
Total Assets	5 151 000	5 516 000	6 039 000	6 383 000
Total Equity	4 718 000	4 683 000	4 505 000	4 205 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	674 000	1 347 000	2 021 000
Creditors	0	0	−22 000	−5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	350 000	5 000	59 000	26 000
Total Current Debt	434 000	160 000	187 000	157 000
Total Equity and Debt	5 151 000	5 516 000	6 039 000	6 383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,74 %	3,8 %	6,66 %	9,42 %
Debt-to-Equity Ratio	0	0,14	0,3	0,48
Operating Profit Margin	5,87 %	38,36 %	35,82 %	36,18 %
Current Ratio	1,93	4,16	3,47	2,85
Quick Ratio	1,93	4,16	3,47	2,85
Equity Ratio	0,92	0,85	0,75	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %