WOLFF EIENDOM AS

1366 LYSAKER

Finances

Return on Equity

15,34 %

Current Ratio

4,21

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 757 000	2 552 000	2 802 000	2 472 000
Net Income	11 758 000	79 882 000	4 510 000	691 000
Total Assets	114 215 000	139 984 000	180 767 000	170 140 000
Total Equity	76 634 000	80 376 000	57 994 000	53 484 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 757 000	2 552 000	2 802 000	2 472 000
Expenditure	6 491 000	7 004 000	4 832 000	4 937 000
Operating Profit	−4 735 000	−4 452 000	−2 030 000	−2 466 000
Financial Income	17 162 000	88 742 000	9 399 000	7 739 000
Financial Costs	669 000	4 408 000	2 859 000	4 582 000
Financial Balance	16 493 000	84 334 000	6 540 000	3 157 000
Earnings Before Tax	11 758 000	79 882 000	4 510 000	691 000
Tax	0	0	0	0
Net Income	11 758 000	79 882 000	4 510 000	691 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 923 000	77 638 000	150 707 000	144 994 000
Total Current Assets	32 293 000	62 346 000	30 060 000	25 146 000
Total Assets	114 215 000	139 984 000	180 767 000	170 140 000
Total Retained Equity	76 530 000	80 272 000	57 890 000	53 380 000
Total Equity	76 634 000	80 376 000	57 994 000	53 484 000
Total Long-Term Debt	29 910 000	38 666 000	117 007 000	113 313 000
Total Current Debt	7 671 000	20 942 000	5 766 000	3 342 000
Total Equity and Debt	114 215 000	139 984 000	180 767 000	170 140 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 747 000	2 544 000	2 756 000	2 398 000
Other Income	11 000	8 000	46 000	73 000
Revenue	1 757 000	2 552 000	2 802 000	2 472 000
Cost of Goods Sold	484 000	1 322 000	43 000	110 000
Salary Costs	4 001 000	3 636 000	3 482 000	3 510 000
Depreciation	216 000	116 000	116 000	105 000
Impairment	0	0	0	0
Expenditure	6 491 000	7 004 000	4 832 000	4 937 000
Operating Profit	−4 735 000	−4 452 000	−2 030 000	−2 466 000
Financial Income	17 162 000	88 742 000	9 399 000	7 739 000
Financial Costs	669 000	4 408 000	2 859 000	4 582 000
Financial Balance	16 493 000	84 334 000	6 540 000	3 157 000
Dividends	0	0	0	0
Net Income	11 758 000	79 882 000	4 510 000	691 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 567 000	609 000	725 000	841 000
Total Tangible Assets	2 567 000	609 000	725 000	1 341 000
Total Fiancial Fixed Assets	79 356 000	77 029 000	149 982 000	143 653 000
Total Fixed Assets	81 923 000	77 638 000	150 707 000	144 994 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 196 000	44 823 000	4 650 000	163 000
Total Current Assets	32 293 000	62 346 000	30 060 000	25 146 000
Total Assets	114 215 000	139 984 000	180 767 000	170 140 000
Total Equity	76 634 000	80 376 000	57 994 000	53 484 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 910 000	38 666 000	117 007 000	113 313 000
Creditors	113 000	244 000	17 000	213 000
Unpaid Taxes	444 000	300 000	1 634 000	267 000
Dividends	0	0	0	0
Other Current Debt	7 114 000	20 399 000	4 115 000	2 862 000
Total Current Debt	7 671 000	20 942 000	5 766 000	3 342 000
Total Equity and Debt	114 215 000	139 984 000	180 767 000	170 140 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,34 %	99,39 %	7,78 %	1,29 %
Debt-to-Equity Ratio	0,39	0,48	2,02	2,12
Operating Profit Margin	−269,49 %	−174,45 %	−72,45 %	−99,76 %
Current Ratio	4,21	2,98	5,21	7,52
Quick Ratio	4,21	2,98	5,21	7,52
Equity Ratio	0,67	0,57	0,32	0,31
Gross Profit Margin	72,45 %	48,2 %	98,47 %	95,55 %