WISLØFF EIENDOM AS

9518 ALTA

Finances

Share Ownership

Return on Equity

−29,87 %

Current Ratio

2,24

Debt-to-Equity Ratio

3,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 464 000	1 445 000	1 465 000	1 284 000
Net Income	−6 130 000	−2 184 000	−350 000	49 000
Total Assets	100 018 000	110 753 000	71 603 000	15 273 000
Total Equity	20 522 000	26 653 000	28 837 000	4 175 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 464 000	1 445 000	1 465 000	1 284 000
Expenditure	6 297 000	2 667 000	1 024 000	826 000
Operating Profit	−4 833 000	−1 221 000	441 000	458 000
Financial Income	368 000	76 000	135 000	9 000
Financial Costs	3 395 000	1 655 000	1 023 000	404 000
Financial Balance	−3 027 000	−1 579 000	−888 000	−395 000
Earnings Before Tax	−7 859 000	−2 801 000	−447 000	63 000
Tax	−1 729 000	−616 000	−97 000	14 000
Net Income	−6 130 000	−2 184 000	−350 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	97 229 000	100 409 000	52 375 000	14 802 000
Total Current Assets	2 789 000	10 343 000	19 228 000	471 000
Total Assets	100 018 000	110 753 000	71 603 000	15 273 000
Total Retained Equity	−5 630 000	489 000	2 673 000	3 023 000
Total Equity	20 522 000	26 653 000	28 837 000	4 175 000
Total Long-Term Debt	78 249 000	77 210 000	26 282 000	8 331 000
Total Current Debt	1 247 000	6 890 000	16 483 000	2 768 000
Total Equity and Debt	100 018 000	110 753 000	71 603 000	15 273 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 000	0	0
Other Income	1 464 000	1 444 000	1 465 000	1 284 000
Revenue	1 464 000	1 445 000	1 465 000	1 284 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 570 000	2 217 000	553 000	553 000
Impairment	0	0	0	0
Expenditure	6 297 000	2 667 000	1 024 000	826 000
Operating Profit	−4 833 000	−1 221 000	441 000	458 000
Financial Income	368 000	76 000	135 000	9 000
Financial Costs	3 395 000	1 655 000	1 023 000	404 000
Financial Balance	−3 027 000	−1 579 000	−888 000	−395 000
Dividends	0	0	0	0
Net Income	−6 130 000	−2 184 000	−350 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 640 000	911 000	295 000	198 000
Real Eastate	89 116 000	93 726 000	50 721 000	13 240 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 473 000	5 771 000	29 000	35 000
Total Tangible Assets	94 589 000	99 498 000	50 751 000	13 275 000
Total Fiancial Fixed Assets	0	0	1 329 000	1 329 000
Total Fixed Assets	97 229 000	100 409 000	52 375 000	14 802 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	961 000	7 402 000	17 590 000	43 000
Total Current Assets	2 789 000	10 343 000	19 228 000	471 000
Total Assets	100 018 000	110 753 000	71 603 000	15 273 000
Total Equity	20 522 000	26 653 000	28 837 000	4 175 000
Short-Term Group Debt	0	0	905 000	1 709 000
Total Long-Term Debt	78 249 000	77 210 000	26 282 000	8 331 000
Creditors	307 000	6 022 000	14 794 000	201 000
Unpaid Taxes	0	0	0	2 000
Dividends	0	0	0	0
Other Current Debt	939 000	868 000	785 000	855 000
Total Current Debt	1 247 000	6 890 000	16 483 000	2 768 000
Total Equity and Debt	100 018 000	110 753 000	71 603 000	15 273 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,87 %	−8,19 %	−1,21 %	1,17 %
Debt-to-Equity Ratio	3,81	2,9	0,91	2
Operating Profit Margin	−330,12 %	−84,5 %	30,1 %	35,67 %
Current Ratio	2,24	1,5	1,17	0,17
Quick Ratio	2,24	1,5	1,17	0,17
Equity Ratio	0,21	0,24	0,4	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %