A. F. WIGEN AS

7011 TRONDHEIM

Finances

Return on Equity

2,88 %

Current Ratio

8,11

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 840 000	12 968 000	11 487 000	10 136 000
Net Income	603 000	940 000	892 000	528 000
Total Assets	29 478 000	35 187 000	34 231 000	33 741 000
Total Equity	20 918 000	20 323 000	26 396 000	25 521 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 840 000	12 968 000	11 487 000	10 136 000
Expenditure	12 146 000	11 910 000	10 440 000	9 559 000
Operating Profit	695 000	1 058 000	1 048 000	577 000
Financial Income	172 000	155 000	124 000	164 000
Financial Costs	97 000	25 000	47 000	79 000
Financial Balance	75 000	130 000	77 000	85 000
Earnings Before Tax	770 000	1 189 000	1 125 000	663 000
Tax	167 000	249 000	233 000	135 000
Net Income	603 000	940 000	892 000	528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 161 000	8 207 000	8 436 000	8 445 000
Total Current Assets	21 317 000	26 980 000	25 795 000	25 295 000
Total Assets	29 478 000	35 187 000	34 231 000	33 741 000
Total Retained Equity	19 688 000	19 093 000	25 166 000	24 291 000
Total Equity	20 918 000	20 323 000	26 396 000	25 521 000
Total Long-Term Debt	5 930 000	5 717 000	5 602 000	6 571 000
Total Current Debt	2 630 000	9 146 000	2 233 000	1 648 000
Total Equity and Debt	29 478 000	35 187 000	34 231 000	33 741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 860 000	12 981 000	11 476 000	10 136 000
Other Income	−20 000	−13 000	11 000	0
Revenue	12 840 000	12 968 000	11 487 000	10 136 000
Cost of Goods Sold	6 319 000	6 587 000	5 561 000	4 753 000
Salary Costs	3 725 000	3 585 000	3 372 000	3 386 000
Depreciation	207 000	229 000	235 000	192 000
Impairment	0	0	0	0
Expenditure	12 146 000	11 910 000	10 440 000	9 559 000
Operating Profit	695 000	1 058 000	1 048 000	577 000
Financial Income	172 000	155 000	124 000	164 000
Financial Costs	97 000	25 000	47 000	79 000
Financial Balance	75 000	130 000	77 000	85 000
Dividends	0	7 000 000	0	0
Net Income	603 000	940 000	892 000	528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 056 000	4 193 000	4 337 000	4 491 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	231 000	301 000	386 000	241 000
Total Tangible Assets	4 287 000	4 494 000	4 722 000	4 732 000
Total Fiancial Fixed Assets	3 874 000	3 713 000	3 713 000	3 713 000
Total Fixed Assets	8 161 000	8 207 000	8 436 000	8 445 000
Stock	4 043 000	4 152 000	3 775 000	4 025 000
Total Investments	0	0	0	0
Cash, Bank	17 020 000	22 713 000	21 721 000	21 140 000
Total Current Assets	21 317 000	26 980 000	25 795 000	25 295 000
Total Assets	29 478 000	35 187 000	34 231 000	33 741 000
Total Equity	20 918 000	20 323 000	26 396 000	25 521 000
Short-Term Group Debt	99 000	7 001 000	72 000	50 000
Total Long-Term Debt	5 930 000	5 717 000	5 602 000	6 571 000
Creditors	690 000	405 000	533 000	320 000
Unpaid Taxes	632 000	710 000	726 000	580 000
Dividends	0	7 000 000	0	0
Other Current Debt	1 044 000	786 000	675 000	569 000
Total Current Debt	2 630 000	9 146 000	2 233 000	1 648 000
Total Equity and Debt	29 478 000	35 187 000	34 231 000	33 741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,88 %	4,63 %	3,38 %	2,07 %
Debt-to-Equity Ratio	0,28	0,28	0,21	0,26
Operating Profit Margin	5,41 %	8,16 %	9,12 %	5,69 %
Current Ratio	8,11	2,95	11,55	15,35
Quick Ratio	−15,09	5,4	−16,73	−10,64
Equity Ratio	0,71	0,58	0,77	0,76
Gross Profit Margin	50,79 %	49,21 %	51,59 %	53,11 %