WENDELBO AS

4550 FARSUND

Finances

Return on Equity

1,36 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	252 000	196 000	156 000
Net Income	482 000	5 691 000	1 799 000	14 791 000
Total Assets	35 340 000	45 942 000	43 172 000	44 910 000
Total Equity	35 339 000	42 357 000	40 166 000	41 367 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	252 000	196 000	156 000
Expenditure	3 818 000	384 000	339 000	79 000
Operating Profit	−3 564 000	−132 000	−143 000	77 000
Financial Income	5 565 000	5 918 000	3 051 000	14 757 000
Financial Costs	1 518 000	16 000	1 103 000	0
Financial Balance	4 047 000	5 902 000	1 948 000	14 757 000
Earnings Before Tax	482 000	5 770 000	1 805 000	14 834 000
Tax	0	79 000	6 000	43 000
Net Income	482 000	5 691 000	1 799 000	14 791 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 312 000	24 134 000	22 453 000	13 895 000
Total Current Assets	22 028 000	21 808 000	20 719 000	31 015 000
Total Assets	35 340 000	45 942 000	43 172 000	44 910 000
Total Retained Equity	35 239 000	42 257 000	40 066 000	41 267 000
Total Equity	35 339 000	42 357 000	40 166 000	41 367 000
Total Long-Term Debt	0	0	6 000	0
Total Current Debt	0	3 585 000	3 000 000	3 543 000
Total Equity and Debt	35 340 000	45 942 000	43 172 000	44 910 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	254 000	252 000	196 000	0
Other Income	0	0	0	156 000
Revenue	254 000	252 000	196 000	156 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	183 000	183 000	172 000	0
Impairment	2 494 000	0	0	0
Expenditure	3 818 000	384 000	339 000	79 000
Operating Profit	−3 564 000	−132 000	−143 000	77 000
Financial Income	5 565 000	5 918 000	3 051 000	14 757 000
Financial Costs	1 518 000	16 000	1 103 000	0
Financial Balance	4 047 000	5 902 000	1 948 000	14 757 000
Dividends	0	3 500 000	3 000 000	3 500 000
Net Income	482 000	5 691 000	1 799 000	14 791 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 104 000	24 014 000	22 333 000	13 775 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 104 000	24 014 000	22 333 000	13 775 000
Total Fiancial Fixed Assets	208 000	120 000	120 000	120 000
Total Fixed Assets	13 312 000	24 134 000	22 453 000	13 895 000
Stock	0	0	0	0
Total Investments	10 944 000	13 942 000	10 727 000	10 142 000
Cash, Bank	11 074 000	7 857 000	9 965 000	8 863 000
Total Current Assets	22 028 000	21 808 000	20 719 000	31 015 000
Total Assets	35 340 000	45 942 000	43 172 000	44 910 000
Total Equity	35 339 000	42 357 000	40 166 000	41 367 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	3 500 000	3 000 000	3 500 000
Other Current Debt	0	0	0	0
Total Current Debt	0	3 585 000	3 000 000	3 543 000
Total Equity and Debt	35 340 000	45 942 000	43 172 000	44 910 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,36 %	13,44 %	4,48 %	35,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1 403,15 %	−52,38 %	−72,96 %	49,36 %
Current Ratio	-	6,08	6,91	8,75
Quick Ratio	-	6,08	6,91	8,75
Equity Ratio	1	0,92	0,93	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %