WANG FREDRIKSTAD AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

−9,07 %

Current Ratio

3,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 324 000	50 026 000	42 218 000	36 444 000
Net Income	−1 810 000	345 000	4 082 000	3 572 000
Total Assets	26 713 000	29 941 000	27 717 000	22 162 000
Total Equity	19 948 000	21 758 000	21 413 000	17 330 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 324 000	50 026 000	42 218 000	36 444 000
Expenditure	52 180 000	49 743 000	38 283 000	32 960 000
Operating Profit	−1 858 000	284 000	3 935 000	3 484 000
Financial Income	52 000	63 000	147 000	89 000
Financial Costs	4 000	1 000	1 000	2 000
Financial Balance	48 000	62 000	146 000	87 000
Earnings Before Tax	−1 810 000	345 000	4 082 000	3 572 000
Tax	0	0	0	0
Net Income	−1 810 000	345 000	4 082 000	3 572 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 122 000	4 295 000	1 445 000	1 088 000
Total Current Assets	21 591 000	25 646 000	26 271 000	21 074 000
Total Assets	26 713 000	29 941 000	27 717 000	22 162 000
Total Retained Equity	19 207 000	21 017 000	20 672 000	16 590 000
Total Equity	19 948 000	21 758 000	21 413 000	17 330 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 765 000	8 183 000	6 304 000	4 831 000
Total Equity and Debt	26 713 000	29 941 000	27 717 000	22 162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 263 000	6 678 000	5 637 000	4 511 000
Other Income	43 061 000	43 348 000	36 582 000	31 933 000
Revenue	50 324 000	50 026 000	42 218 000	36 444 000
Cost of Goods Sold	6 394 000	8 671 000	5 129 000	4 448 000
Salary Costs	31 424 000	28 809 000	24 632 000	21 601 000
Depreciation	1 327 000	957 000	444 000	458 000
Impairment	0	0	0	0
Expenditure	52 180 000	49 743 000	38 283 000	32 960 000
Operating Profit	−1 858 000	284 000	3 935 000	3 484 000
Financial Income	52 000	63 000	147 000	89 000
Financial Costs	4 000	1 000	1 000	2 000
Financial Balance	48 000	62 000	146 000	87 000
Dividends	0	0	0	0
Net Income	−1 810 000	345 000	4 082 000	3 572 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	357 000	469 000	581 000	692 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 765 000	3 826 000	864 000	395 000
Total Tangible Assets	5 122 000	4 295 000	1 445 000	1 088 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 122 000	4 295 000	1 445 000	1 088 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000 000	25 167 000	25 681 000	20 397 000
Total Current Assets	21 591 000	25 646 000	26 271 000	21 074 000
Total Assets	26 713 000	29 941 000	27 717 000	22 162 000
Total Equity	19 948 000	21 758 000	21 413 000	17 330 000
Short-Term Group Debt	0	0	100 000	100 000
Total Long-Term Debt	0	0	0	0
Creditors	1 556 000	1 879 000	2 108 000	1 145 000
Unpaid Taxes	2 035 000	1 787 000	1 518 000	1 587 000
Dividends	0	0	0	0
Other Current Debt	3 173 000	4 517 000	2 578 000	2 000 000
Total Current Debt	6 765 000	8 183 000	6 304 000	4 831 000
Total Equity and Debt	26 713 000	29 941 000	27 717 000	22 162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,07 %	1,59 %	19,06 %	20,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,69 %	0,57 %	9,32 %	9,56 %
Current Ratio	3,19	3,13	4,17	4,36
Quick Ratio	3,19	3,13	4,17	4,36
Equity Ratio	0,75	0,73	0,77	0,78
Gross Profit Margin	87,29 %	82,67 %	87,85 %	87,79 %