KARL F WEDUM AS

2656 FOLLEBU

Finances

Return on Equity

5,55 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 446 000	1 395 000	1 320 000	1 404 000
Net Income	836 000	3 985 000	3 703 000	1 684 000
Total Assets	17 531 000	21 451 000	18 356 000	16 037 000
Total Equity	15 053 000	15 717 000	15 732 000	13 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 446 000	1 395 000	1 320 000	1 404 000
Expenditure	386 000	299 000	611 000	289 000
Operating Profit	1 060 000	1 097 000	710 000	1 115 000
Financial Income	16 000	4 015 000	4 038 000	1 049 000
Financial Costs	3 000	3 000	1 000	4 000
Financial Balance	13 000	4 012 000	4 037 000	1 045 000
Earnings Before Tax	1 072 000	5 109 000	4 747 000	2 160 000
Tax	236 000	1 124 000	1 044 000	476 000
Net Income	836 000	3 985 000	3 703 000	1 684 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 446 000	11 587 000	7 970 000	8 084 000
Total Current Assets	3 085 000	9 864 000	10 385 000	7 953 000
Total Assets	17 531 000	21 451 000	18 356 000	16 037 000
Total Retained Equity	13 679 000	14 343 000	14 358 000	11 654 000
Total Equity	15 053 000	15 717 000	15 732 000	13 028 000
Total Long-Term Debt	141 000	145 000	146 000	146 000
Total Current Debt	2 337 000	5 590 000	2 478 000	2 863 000
Total Equity and Debt	17 531 000	21 451 000	18 356 000	16 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 000	0	0	0
Other Income	1 444 000	1 395 000	1 320 000	1 404 000
Revenue	1 446 000	1 395 000	1 320 000	1 404 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	143 000	143 000	143 000	139 000
Impairment	0	0	0	0
Expenditure	386 000	299 000	611 000	289 000
Operating Profit	1 060 000	1 097 000	710 000	1 115 000
Financial Income	16 000	4 015 000	4 038 000	1 049 000
Financial Costs	3 000	3 000	1 000	4 000
Financial Balance	13 000	4 012 000	4 037 000	1 045 000
Dividends	1 500 000	0	1 000 000	2 000 000
Net Income	836 000	3 985 000	3 703 000	1 684 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 309 000	5 446 000	5 582 000	5 719 000
Machinery and Plant Facilities	11 000	17 000	23 000	0
Fixtures	0	0	0	0
Total Tangible Assets	5 320 000	5 463 000	5 605 000	5 719 000
Total Fiancial Fixed Assets	9 126 000	6 125 000	2 365 000	2 365 000
Total Fixed Assets	14 446 000	11 587 000	7 970 000	8 084 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 813 000	1 599 000	4 922 000	4 706 000
Total Current Assets	3 085 000	9 864 000	10 385 000	7 953 000
Total Assets	17 531 000	21 451 000	18 356 000	16 037 000
Total Equity	15 053 000	15 717 000	15 732 000	13 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	141 000	145 000	146 000	146 000
Creditors	18 000	6 000	1 000	3 000
Unpaid Taxes	100 000	93 000	86 000	84 000
Dividends	1 500 000	0	1 000 000	2 000 000
Other Current Debt	479 000	4 366 000	347 000	304 000
Total Current Debt	2 337 000	5 590 000	2 478 000	2 863 000
Total Equity and Debt	17 531 000	21 451 000	18 356 000	16 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,55 %	25,35 %	23,54 %	12,93 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	73,31 %	78,64 %	53,79 %	79,42 %
Current Ratio	1,32	1,76	4,19	2,78
Quick Ratio	1,32	1,76	4,19	2,78
Equity Ratio	0,86	0,73	0,86	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %