WANGRAP AS

1344 HASLUM

Finances

Return on Equity

−0,93 %

Current Ratio

468,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	229 000	140 000	14 000
Net Income	−140 000	1 492 000	3 467 000	3 063 000
Total Assets	14 999 000	15 136 000	14 843 000	11 377 000
Total Equity	14 986 000	15 126 000	14 833 000	11 367 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	229 000	140 000	14 000
Expenditure	558 000	419 000	385 000	129 000
Operating Profit	−302 000	−191 000	−245 000	−115 000
Financial Income	500 000	1 684 000	5 175 000	3 181 000
Financial Costs	338 000	2 000	1 464 000	2 000
Financial Balance	162 000	1 682 000	3 711 000	3 179 000
Earnings Before Tax	−140 000	1 492 000	3 467 000	3 063 000
Tax	0	0	0	0
Net Income	−140 000	1 492 000	3 467 000	3 063 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 437 000	8 616 000	5 253 000	4 461 000
Total Current Assets	6 562 000	6 519 000	9 591 000	6 916 000
Total Assets	14 999 000	15 136 000	14 843 000	11 377 000
Total Retained Equity	14 956 000	15 096 000	14 803 000	11 337 000
Total Equity	14 986 000	15 126 000	14 833 000	11 367 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 000	10 000	10 000	10 000
Total Equity and Debt	14 999 000	15 136 000	14 843 000	11 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	256 000	229 000	140 000	14 000
Revenue	256 000	229 000	140 000	14 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	179 000	173 000	102 000	83 000
Impairment	0	0	0	0
Expenditure	558 000	419 000	385 000	129 000
Operating Profit	−302 000	−191 000	−245 000	−115 000
Financial Income	500 000	1 684 000	5 175 000	3 181 000
Financial Costs	338 000	2 000	1 464 000	2 000
Financial Balance	162 000	1 682 000	3 711 000	3 179 000
Dividends	0	1 200 000	0	0
Net Income	−140 000	1 492 000	3 467 000	3 063 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 041 000	8 166 000	3 702 000	3 762 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	273 000	327 000	360 000	209 000
Total Tangible Assets	8 314 000	8 493 000	4 062 000	3 971 000
Total Fiancial Fixed Assets	123 000	123 000	1 191 000	490 000
Total Fixed Assets	8 437 000	8 616 000	5 253 000	4 461 000
Stock	0	0	0	0
Total Investments	4 518 000	4 727 000	6 387 000	4 155 000
Cash, Bank	2 012 000	1 765 000	2 955 000	2 743 000
Total Current Assets	6 562 000	6 519 000	9 591 000	6 916 000
Total Assets	14 999 000	15 136 000	14 843 000	11 377 000
Total Equity	14 986 000	15 126 000	14 833 000	11 367 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	1 200 000	0	0
Other Current Debt	10 000	10 000	10 000	10 000
Total Current Debt	14 000	10 000	10 000	10 000
Total Equity and Debt	14 999 000	15 136 000	14 843 000	11 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,93 %	9,86 %	23,37 %	26,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−117,97 %	−83,41 %	−175 %	−821,43 %
Current Ratio	468,71	651,9	959,1	691,6
Quick Ratio	468,71	651,9	959,1	691,6
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %