WESTBY EIENDOM AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

19,23 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	480 000	480 000
Net Income	338 000	267 000	252 000	266 000
Total Assets	2 740 000	2 174 000	1 614 000	1 758 000
Total Equity	1 758 000	1 420 000	1 153 000	901 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	480 000	480 000
Expenditure	148 000	142 000	152 000	128 000
Operating Profit	392 000	398 000	328 000	351 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	8 000
Financial Balance	0	0	0	−8 000
Earnings Before Tax	392 000	397 000	328 000	343 000
Tax	54 000	131 000	75 000	77 000
Net Income	338 000	267 000	252 000	266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 704 000	2 146 000	1 589 000	1 706 000
Total Current Assets	36 000	28 000	26 000	52 000
Total Assets	2 740 000	2 174 000	1 614 000	1 758 000
Total Retained Equity	1 228 000	890 000	623 000	371 000
Total Equity	1 758 000	1 420 000	1 153 000	901 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	982 000	754 000	461 000	856 000
Total Equity and Debt	2 740 000	2 174 000	1 614 000	1 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	540 000	540 000	480 000	480 000
Revenue	540 000	540 000	480 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	117 000	117 000	117 000	117 000
Impairment	0	0	0	0
Expenditure	148 000	142 000	152 000	128 000
Operating Profit	392 000	398 000	328 000	351 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	8 000
Financial Balance	0	0	0	−8 000
Dividends	0	0	0	0
Net Income	338 000	267 000	252 000	266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 354 000	1 471 000	1 589 000	1 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 354 000	1 471 000	1 589 000	1 706 000
Total Fiancial Fixed Assets	1 350 000	675 000	0	0
Total Fixed Assets	2 704 000	2 146 000	1 589 000	1 706 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	11 000	11 000	44 000
Total Current Assets	36 000	28 000	26 000	52 000
Total Assets	2 740 000	2 174 000	1 614 000	1 758 000
Total Equity	1 758 000	1 420 000	1 153 000	901 000
Short-Term Group Debt	755 000	528 000	267 000	664 000
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	132 000	133 000	118 000	115 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	982 000	754 000	461 000	856 000
Total Equity and Debt	2 740 000	2 174 000	1 614 000	1 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,23 %	18,8 %	21,86 %	29,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,59 %	73,7 %	68,33 %	73,13 %
Current Ratio	0,04	0,04	0,06	0,06
Quick Ratio	0,04	0,04	0,06	0,06
Equity Ratio	0,64	0,65	0,71	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %