WESTBY KAROSSERI AS

1542 VESTBY

Finances

Share Ownership

Return on Equity

6,51 %

Current Ratio

12,61

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	360 000	360 000
Net Income	154 000	126 000	180 000	176 000
Total Assets	3 059 000	2 868 000	2 951 000	2 775 000
Total Equity	2 364 000	2 211 000	2 085 000	1 951 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	360 000	360 000
Expenditure	170 000	201 000	133 000	138 000
Operating Profit	190 000	159 000	227 000	222 000
Financial Income	7 000	2 000	4 000	4 000
Financial Costs	0	0	0	0
Financial Balance	7 000	2 000	4 000	4 000
Earnings Before Tax	197 000	161 000	231 000	226 000
Tax	43 000	35 000	51 000	50 000
Net Income	154 000	126 000	180 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 457 000	1 532 000	1 518 000	1 555 000
Total Current Assets	1 601 000	1 336 000	1 433 000	1 219 000
Total Assets	3 059 000	2 868 000	2 951 000	2 775 000
Total Retained Equity	2 264 000	2 111 000	1 985 000	1 851 000
Total Equity	2 364 000	2 211 000	2 085 000	1 951 000
Total Long-Term Debt	568 000	574 000	691 000	693 000
Total Current Debt	127 000	84 000	175 000	131 000
Total Equity and Debt	3 059 000	2 868 000	2 951 000	2 775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	360 000	360 000	360 000
Revenue	360 000	360 000	360 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	106 000	98 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	170 000	201 000	133 000	138 000
Operating Profit	190 000	159 000	227 000	222 000
Financial Income	7 000	2 000	4 000	4 000
Financial Costs	0	0	0	0
Financial Balance	7 000	2 000	4 000	4 000
Dividends	0	0	0	0
Net Income	154 000	126 000	180 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 315 000	1 400 000	1 347 000	1 396 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 315 000	1 400 000	1 347 000	1 396 000
Total Fiancial Fixed Assets	142 000	132 000	171 000	159 000
Total Fixed Assets	1 457 000	1 532 000	1 518 000	1 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 601 000	1 247 000	1 433 000	1 219 000
Total Current Assets	1 601 000	1 336 000	1 433 000	1 219 000
Total Assets	3 059 000	2 868 000	2 951 000	2 775 000
Total Equity	2 364 000	2 211 000	2 085 000	1 951 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	568 000	574 000	691 000	693 000
Creditors	0	0	0	0
Unpaid Taxes	77 000	45 000	76 000	79 000
Dividends	0	0	0	0
Other Current Debt	0	0	59 000	0
Total Current Debt	127 000	84 000	175 000	131 000
Total Equity and Debt	3 059 000	2 868 000	2 951 000	2 775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,51 %	5,7 %	8,63 %	9,02 %
Debt-to-Equity Ratio	0,24	0,26	0,33	0,36
Operating Profit Margin	52,78 %	44,17 %	63,06 %	61,67 %
Current Ratio	12,61	15,9	8,19	9,31
Quick Ratio	12,61	15,9	8,19	9,31
Equity Ratio	0,77	0,77	0,71	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %