WULFF EIENDOM AS

8656 MOSJØEN

Finances

Return on Equity

−3,13 %

Current Ratio

10,01

Debt-to-Equity Ratio

30,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 700 000	2 075 000	2 438 000	2 795 000
Net Income	−18 000	601 000	−927 000	322 000
Total Assets	18 131 000	19 396 000	19 494 000	20 325 000
Total Equity	576 000	1 143 000	542 000	1 469 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 700 000	2 075 000	2 438 000	2 795 000
Expenditure	1 954 000	1 536 000	1 463 000	1 414 000
Operating Profit	746 000	540 000	975 000	1 380 000
Financial Income	104 000	734 000	5 000	10 000
Financial Costs	853 000	503 000	2 168 000	979 000
Financial Balance	−749 000	231 000	−2 163 000	−969 000
Earnings Before Tax	−3 000	771 000	−1 188 000	411 000
Tax	15 000	170 000	−261 000	89 000
Net Income	−18 000	601 000	−927 000	322 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 738 000	16 063 000	16 608 000	17 285 000
Total Current Assets	2 393 000	3 333 000	2 887 000	3 040 000
Total Assets	18 131 000	19 396 000	19 494 000	20 325 000
Total Retained Equity	476 000	1 043 000	442 000	1 369 000
Total Equity	576 000	1 143 000	542 000	1 469 000
Total Long-Term Debt	17 317 000	18 076 000	18 859 000	19 206 000
Total Current Debt	239 000	177 000	93 000	−351 000
Total Equity and Debt	18 131 000	19 396 000	19 494 000	20 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 700 000	2 075 000	2 438 000	2 795 000
Revenue	2 700 000	2 075 000	2 438 000	2 795 000
Cost of Goods Sold	0	0	0	0
Salary Costs	702 000	392 000	330 000	344 000
Depreciation	706 000	680 000	677 000	659 000
Impairment	0	0	0	0
Expenditure	1 954 000	1 536 000	1 463 000	1 414 000
Operating Profit	746 000	540 000	975 000	1 380 000
Financial Income	104 000	734 000	5 000	10 000
Financial Costs	853 000	503 000	2 168 000	979 000
Financial Balance	−749 000	231 000	−2 163 000	−969 000
Dividends	0	0	0	0
Net Income	−18 000	601 000	−927 000	322 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 644 000	11 859 000	12 397 000	13 067 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	103 000	13 000	20 000	27 000
Total Tangible Assets	11 747 000	11 872 000	12 417 000	13 094 000
Total Fiancial Fixed Assets	3 991 000	4 191 000	4 191 000	4 191 000
Total Fixed Assets	15 738 000	16 063 000	16 608 000	17 285 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	523 000	1 414 000	691 000	1 585 000
Total Current Assets	2 393 000	3 333 000	2 887 000	3 040 000
Total Assets	18 131 000	19 396 000	19 494 000	20 325 000
Total Equity	576 000	1 143 000	542 000	1 469 000
Short-Term Group Debt	0	0	0	−413 000
Total Long-Term Debt	17 317 000	18 076 000	18 859 000	19 206 000
Creditors	4 000	94 000	7 000	2 000
Unpaid Taxes	82 000	30 000	9 000	18 000
Dividends	0	0	0	0
Other Current Debt	154 000	53 000	76 000	43 000
Total Current Debt	239 000	177 000	93 000	−351 000
Total Equity and Debt	18 131 000	19 396 000	19 494 000	20 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,13 %	52,58 %	−171,03 %	21,92 %
Debt-to-Equity Ratio	30,06	15,81	34,8	13,07
Operating Profit Margin	27,63 %	26,02 %	39,99 %	49,37 %
Current Ratio	10,01	18,83	31,04	−8,66
Quick Ratio	10,01	18,83	31,04	−8,66
Equity Ratio	0,03	0,06	0,03	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %