WARI EIENDOM AS

4877 GRIMSTAD

Finances

Share Ownership

Return on Equity

19,84 %

Current Ratio

1,43

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	147 000	144 000	144 000	144 000
Net Income	50 000	41 000	39 000	43 000
Total Assets	573 000	421 000	654 000	528 000
Total Equity	252 000	284 000	319 000	280 000

Income (NOK)	2022	2021	2020	2019
Revenue	147 000	144 000	144 000	144 000
Expenditure	74 000	82 000	85 000	79 000
Operating Profit	73 000	62 000	59 000	65 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	73 000	62 000	59 000	64 000
Tax	23 000	21 000	20 000	21 000
Net Income	50 000	41 000	39 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	371 000	421 000	474 000	528 000
Total Current Assets	202 000	1 000	180 000	1 000
Total Assets	573 000	421 000	654 000	528 000
Total Retained Equity	152 000	184 000	219 000	180 000
Total Equity	252 000	284 000	319 000	280 000
Total Long-Term Debt	179 000	2 000	276 000	192 000
Total Current Debt	141 000	135 000	59 000	57 000
Total Equity and Debt	573 000	421 000	654 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	147 000	144 000	144 000	144 000
Revenue	147 000	144 000	144 000	144 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	50 000	54 000	54 000	54 000
Impairment	0	0	0	0
Expenditure	74 000	82 000	85 000	79 000
Operating Profit	73 000	62 000	59 000	65 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	50 000	41 000	39 000	43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	371 000	421 000	474 000	528 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	371 000	421 000	474 000	528 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	371 000	421 000	474 000	528 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	1 000	0	1 000
Total Current Assets	202 000	1 000	180 000	1 000
Total Assets	573 000	421 000	654 000	528 000
Total Equity	252 000	284 000	319 000	280 000
Short-Term Group Debt	105 000	96 000	0	0
Total Long-Term Debt	179 000	2 000	276 000	192 000
Creditors	4 000	7 000	7 000	5 000
Unpaid Taxes	32 000	32 000	32 000	31 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	141 000	135 000	59 000	57 000
Total Equity and Debt	573 000	421 000	654 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,84 %	14,44 %	12,23 %	15,36 %
Debt-to-Equity Ratio	0,71	0,01	0,87	0,69
Operating Profit Margin	49,66 %	43,06 %	40,97 %	45,14 %
Current Ratio	1,43	0,01	3,05	0,02
Quick Ratio	1,43	0,01	3,05	0,02
Equity Ratio	0,44	0,67	0,49	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %