WANGESTAD AS

0286 OSLO

Finances

Return on Equity

−1,28 %

Current Ratio

10,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 276 000	4 937 000	3 813 000	4 223 000
Net Income	−976 000	8 484 000	3 701 000	6 290 000
Total Assets	81 088 000	102 481 000	97 761 000	97 365 000
Total Equity	76 072 000	81 033 000	92 549 000	92 848 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 276 000	4 937 000	3 813 000	4 223 000
Expenditure	2 440 000	2 136 000	2 242 000	2 954 000
Operating Profit	836 000	2 802 000	1 571 000	1 269 000
Financial Income	1 947 000	6 964 000	4 081 000	5 982 000
Financial Costs	3 448 000	505 000	1 131 000	646 000
Financial Balance	−1 501 000	6 459 000	2 950 000	5 336 000
Earnings Before Tax	−665 000	9 261 000	4 520 000	6 605 000
Tax	311 000	777 000	819 000	315 000
Net Income	−976 000	8 484 000	3 701 000	6 290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 308 000	53 930 000	52 447 000	51 819 000
Total Current Assets	50 780 000	48 551 000	45 314 000	45 546 000
Total Assets	81 088 000	102 481 000	97 761 000	97 365 000
Total Retained Equity	75 942 000	80 918 000	92 434 000	92 733 000
Total Equity	76 072 000	81 033 000	92 549 000	92 848 000
Total Long-Term Debt	319 000	397 000	361 000	464 000
Total Current Debt	4 698 000	21 052 000	4 851 000	4 054 000
Total Equity and Debt	81 088 000	102 481 000	97 761 000	97 365 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 976 000	4 040 000	3 312 000	3 795 000
Other Income	300 000	897 000	501 000	429 000
Revenue	3 276 000	4 937 000	3 813 000	4 223 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 689 000	1 646 000	1 626 000	1 936 000
Depreciation	256 000	50 000	199 000	274 000
Impairment	0	0	0	0
Expenditure	2 440 000	2 136 000	2 242 000	2 954 000
Operating Profit	836 000	2 802 000	1 571 000	1 269 000
Financial Income	1 947 000	6 964 000	4 081 000	5 982 000
Financial Costs	3 448 000	505 000	1 131 000	646 000
Financial Balance	−1 501 000	6 459 000	2 950 000	5 336 000
Dividends	4 000 000	0	4 000 000	3 000 000
Net Income	−976 000	8 484 000	3 701 000	6 290 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 858 000	7 858 000	7 858 000	7 858 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 395 000	1 543 000	869 000	1 069 000
Total Tangible Assets	9 253 000	9 400 000	8 727 000	8 926 000
Total Fiancial Fixed Assets	21 056 000	44 530 000	43 721 000	42 893 000
Total Fixed Assets	30 308 000	53 930 000	52 447 000	51 819 000
Stock	0	0	0	0
Total Investments	45 031 000	43 735 000	38 631 000	32 928 000
Cash, Bank	5 421 000	4 448 000	2 188 000	8 293 000
Total Current Assets	50 780 000	48 551 000	45 314 000	45 546 000
Total Assets	81 088 000	102 481 000	97 761 000	97 365 000
Total Equity	76 072 000	81 033 000	92 549 000	92 848 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	319 000	397 000	361 000	464 000
Creditors	0	2 000	5 000	41 000
Unpaid Taxes	128 000	133 000	142 000	177 000
Dividends	4 000 000	0	4 000 000	3 000 000
Other Current Debt	246 000	20 260 000	233 000	202 000
Total Current Debt	4 698 000	21 052 000	4 851 000	4 054 000
Total Equity and Debt	81 088 000	102 481 000	97 761 000	97 365 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,28 %	10,47 %	4 %	6,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,52 %	56,76 %	41,2 %	30,05 %
Current Ratio	10,81	2,31	9,34	11,23
Quick Ratio	10,81	2,31	9,34	11,23
Equity Ratio	0,94	0,79	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %