WISBYGG AS

7093 TILLER

Finances

Share Ownership

Return on Equity

6,43 %

Current Ratio

2,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 276 000	2 376 000	2 756 000
Net Income	966 000	−559 000	−763 000	−930 000
Total Assets	18 361 000	16 178 000	14 560 000	16 938 000
Total Equity	15 032 000	13 034 000	13 337 000	14 046 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 276 000	2 376 000	2 756 000
Expenditure	1 507 000	1 905 000	2 833 000	3 378 000
Operating Profit	675 000	−630 000	−779 000	−622 000
Financial Income	0	1 000	1 000	3 000
Financial Costs	0	3 000	0	1 000
Financial Balance	0	−2 000	1 000	2 000
Earnings Before Tax	675 000	−632 000	−779 000	−620 000
Tax	−291 000	−72 000	−15 000	310 000
Net Income	966 000	−559 000	−763 000	−930 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 876 000	10 801 000	11 476 000	13 420 000
Total Current Assets	8 486 000	5 377 000	3 084 000	3 517 000
Total Assets	18 361 000	16 178 000	14 560 000	16 938 000
Total Retained Equity	−357 000	−1 323 000	−763 000	−2 508 000
Total Equity	15 032 000	13 034 000	13 337 000	14 046 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 329 000	3 144 000	1 223 000	2 891 000
Total Equity and Debt	18 361 000	16 178 000	14 560 000	16 938 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 120 000	1 276 000	2 376 000	2 756 000
Other Income	63 000	0	0	0
Revenue	2 182 000	1 276 000	2 376 000	2 756 000
Cost of Goods Sold	73 000	768 000	1 979 000	2 705 000
Salary Costs	221 000	194 000	78 000	71 000
Depreciation	122 000	120 000	109 000	106 000
Impairment	0	−126 000	81 000	0
Expenditure	1 507 000	1 905 000	2 833 000	3 378 000
Operating Profit	675 000	−630 000	−779 000	−622 000
Financial Income	0	1 000	1 000	3 000
Financial Costs	0	3 000	0	1 000
Financial Balance	0	−2 000	1 000	2 000
Dividends	0	0	0	0
Net Income	966 000	−559 000	−763 000	−930 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 876 000	10 801 000	11 476 000	13 420 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 876 000	10 801 000	11 476 000	13 420 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 876 000	10 801 000	11 476 000	13 420 000
Stock	1 089 000	1 089 000	1 089 000	1 374 000
Total Investments	0	0	0	0
Cash, Bank	87 000	815 000	992 000	43 000
Total Current Assets	8 486 000	5 377 000	3 084 000	3 517 000
Total Assets	18 361 000	16 178 000	14 560 000	16 938 000
Total Equity	15 032 000	13 034 000	13 337 000	14 046 000
Short-Term Group Debt	3 264 000	2 998 000	1 043 000	2 754 000
Total Long-Term Debt	0	0	0	0
Creditors	0	123 000	50 000	35 000
Unpaid Taxes	4 000	2 000	2 000	4 000
Dividends	0	0	0	0
Other Current Debt	61 000	20 000	128 000	98 000
Total Current Debt	3 329 000	3 144 000	1 223 000	2 891 000
Total Equity and Debt	18 361 000	16 178 000	14 560 000	16 938 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,43 %	−4,29 %	−5,72 %	−6,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,93 %	−49,37 %	−32,79 %	−22,57 %
Current Ratio	2,55	1,71	2,52	1,22
Quick Ratio	3,79	2,62	23,01	2,32
Equity Ratio	0,82	0,81	0,92	0,83
Gross Profit Margin	96,65 %	39,81 %	16,71 %	1,85 %