WANDEM HOLDING AS

1176 OSLO

Finances

Return on Equity

13,73 %

Current Ratio

360,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 000	0	0	0
Net Income	5 957 000	13 932 000	5 724 000	7 864 000
Total Assets	43 441 000	40 542 000	34 575 000	28 869 000
Total Equity	43 394 000	40 437 000	34 505 000	28 781 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 000	0	0	0
Expenditure	58 000	50 000	28 000	23 000
Operating Profit	−47 000	−50 000	−28 000	−23 000
Financial Income	6 065 000	14 099 000	5 822 000	7 974 000
Financial Costs	14 000	14 000	0	0
Financial Balance	6 051 000	14 085 000	5 822 000	7 974 000
Earnings Before Tax	6 004 000	14 036 000	5 794 000	7 951 000
Tax	47 000	104 000	69 000	88 000
Net Income	5 957 000	13 932 000	5 724 000	7 864 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 125 000	20 467 000	20 493 000	16 493 000
Total Current Assets	17 316 000	20 074 000	14 082 000	12 375 000
Total Assets	43 441 000	40 542 000	34 575 000	28 869 000
Total Retained Equity	43 088 000	40 131 000	34 199 000	28 475 000
Total Equity	43 394 000	40 437 000	34 505 000	28 781 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	48 000	105 000	70 000	88 000
Total Equity and Debt	43 441 000	40 542 000	34 575 000	28 869 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	11 000	0	0	0
Revenue	11 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	58 000	50 000	28 000	23 000
Operating Profit	−47 000	−50 000	−28 000	−23 000
Financial Income	6 065 000	14 099 000	5 822 000	7 974 000
Financial Costs	14 000	14 000	0	0
Financial Balance	6 051 000	14 085 000	5 822 000	7 974 000
Dividends	0	0	0	0
Net Income	5 957 000	13 932 000	5 724 000	7 864 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 805 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 805 000	0	0	0
Total Fiancial Fixed Assets	22 320 000	20 467 000	20 493 000	16 493 000
Total Fixed Assets	26 125 000	20 467 000	20 493 000	16 493 000
Stock	0	0	0	0
Total Investments	14 392 000	6 684 000	2 500 000	0
Cash, Bank	2 924 000	13 390 000	7 465 000	5 298 000
Total Current Assets	17 316 000	20 074 000	14 082 000	12 375 000
Total Assets	43 441 000	40 542 000	34 575 000	28 869 000
Total Equity	43 394 000	40 437 000	34 505 000	28 781 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	48 000	105 000	70 000	88 000
Total Equity and Debt	43 441 000	40 542 000	34 575 000	28 869 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,73 %	34,45 %	16,59 %	27,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−427,27 %	-	-	-
Current Ratio	360,75	191,18	201,17	140,63
Quick Ratio	360,75	191,18	201,17	140,63
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	-	-	-