WICON AS

5224 NESTTUN

Finances

Return on Equity

14,96 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	298 000	4 817 000	502 000	520 000
Net Income	1 663 000	2 120 000	1 833 000	1 952 000
Total Assets	18 046 000	18 415 000	21 005 000	14 157 000
Total Equity	11 116 000	11 147 000	9 026 000	7 193 000

Income (NOK)	2022	2021	2020	2019
Revenue	298 000	4 817 000	502 000	520 000
Expenditure	959 000	4 454 000	347 000	309 000
Operating Profit	−662 000	362 000	155 000	212 000
Financial Income	2 377 000	2 040 000	2 040 000	2 040 000
Financial Costs	246 000	242 000	403 000	307 000
Financial Balance	2 131 000	1 798 000	1 637 000	1 733 000
Earnings Before Tax	1 470 000	2 160 000	1 792 000	1 945 000
Tax	−193 000	40 000	−41 000	−7 000
Net Income	1 663 000	2 120 000	1 833 000	1 952 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 622 000	16 194 000	16 131 000	12 534 000
Total Current Assets	2 424 000	2 221 000	4 874 000	1 623 000
Total Assets	18 046 000	18 415 000	21 005 000	14 157 000
Total Retained Equity	11 016 000	11 047 000	8 926 000	7 093 000
Total Equity	11 116 000	11 147 000	9 026 000	7 193 000
Total Long-Term Debt	4 917 000	5 490 000	5 900 000	6 322 000
Total Current Debt	2 013 000	1 779 000	6 078 000	642 000
Total Equity and Debt	18 046 000	18 415 000	21 005 000	14 157 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	4 283 000	502 000	374 000
Other Income	298 000	534 000	0	146 000
Revenue	298 000	4 817 000	502 000	520 000
Cost of Goods Sold	0	4 219 000	0	0
Salary Costs	0	0	0	0
Depreciation	10 000	1 000	0	53 000
Impairment	587 000	0	0	0
Expenditure	959 000	4 454 000	347 000	309 000
Operating Profit	−662 000	362 000	155 000	212 000
Financial Income	2 377 000	2 040 000	2 040 000	2 040 000
Financial Costs	246 000	242 000	403 000	307 000
Financial Balance	2 131 000	1 798 000	1 637 000	1 733 000
Dividends	0	0	0	0
Net Income	1 663 000	2 120 000	1 833 000	1 952 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 562 000	16 101 000	16 057 000	12 448 000
Machinery and Plant Facilities	10 000	15 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 572 000	16 116 000	16 057 000	12 448 000
Total Fiancial Fixed Assets	50 000	78 000	73 000	85 000
Total Fixed Assets	15 622 000	16 194 000	16 131 000	12 534 000
Stock	0	0	4 219 000	0
Total Investments	0	0	0	0
Cash, Bank	9 000	14 000	0	86 000
Total Current Assets	2 424 000	2 221 000	4 874 000	1 623 000
Total Assets	18 046 000	18 415 000	21 005 000	14 157 000
Total Equity	11 116 000	11 147 000	9 026 000	7 193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 917 000	5 490 000	5 900 000	6 322 000
Creditors	0	18 000	56 000	208 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 013 000	1 691 000	4 020 000	434 000
Total Current Debt	2 013 000	1 779 000	6 078 000	642 000
Total Equity and Debt	18 046 000	18 415 000	21 005 000	14 157 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,96 %	19,02 %	20,31 %	27,14 %
Debt-to-Equity Ratio	0,44	0,49	0,65	0,88
Operating Profit Margin	−222,15 %	7,52 %	30,88 %	40,77 %
Current Ratio	1,2	1,25	0,8	2,53
Quick Ratio	1,2	1,25	2,62	2,53
Equity Ratio	0,62	0,61	0,43	0,51
Gross Profit Margin	100 %	12,41 %	100 %	100 %