WESTERN EIENDOM AS

3414 LIERSTRANDA

Finances

Share Ownership

Return on Equity

13,09 %

Current Ratio

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 890 000	1 883 000	1 890 000	1 751 000
Net Income	578 000	720 000	465 000	181 000
Total Assets	15 164 000	15 326 000	14 668 000	14 579 000
Total Equity	4 416 000	3 838 000	3 118 000	2 653 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 890 000	1 883 000	1 890 000	1 751 000
Expenditure	762 000	662 000	941 000	1 069 000
Operating Profit	1 128 000	1 222 000	950 000	682 000
Financial Income	82 000	26 000	23 000	23 000
Financial Costs	470 000	325 000	377 000	473 000
Financial Balance	−388 000	−299 000	−354 000	−450 000
Earnings Before Tax	741 000	923 000	596 000	232 000
Tax	163 000	203 000	131 000	51 000
Net Income	578 000	720 000	465 000	181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 642 000	11 080 000	11 530 000	12 001 000
Total Current Assets	4 522 000	4 245 000	3 138 000	2 578 000
Total Assets	15 164 000	15 326 000	14 668 000	14 579 000
Total Retained Equity	3 877 000	3 300 000	2 580 000	2 115 000
Total Equity	4 416 000	3 838 000	3 118 000	2 653 000
Total Long-Term Debt	6 227 000	6 553 000	6 880 000	7 232 000
Total Current Debt	4 521 000	4 934 000	4 671 000	4 693 000
Total Equity and Debt	15 164 000	15 326 000	14 668 000	14 579 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 890 000	1 883 000	1 890 000	1 751 000
Other Income	0	0	0	0
Revenue	1 890 000	1 883 000	1 890 000	1 751 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	492 000	492 000	492 000	492 000
Impairment	0	0	0	0
Expenditure	762 000	662 000	941 000	1 069 000
Operating Profit	1 128 000	1 222 000	950 000	682 000
Financial Income	82 000	26 000	23 000	23 000
Financial Costs	470 000	325 000	377 000	473 000
Financial Balance	−388 000	−299 000	−354 000	−450 000
Dividends	0	0	0	0
Net Income	578 000	720 000	465 000	181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	116 000	63 000	21 000	0
Real Eastate	10 525 000	11 017 000	11 509 000	12 001 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 525 000	11 017 000	11 509 000	12 001 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 642 000	11 080 000	11 530 000	12 001 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 994 000	3 322 000	2 174 000	1 787 000
Total Current Assets	4 522 000	4 245 000	3 138 000	2 578 000
Total Assets	15 164 000	15 326 000	14 668 000	14 579 000
Total Equity	4 416 000	3 838 000	3 118 000	2 653 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 227 000	6 553 000	6 880 000	7 232 000
Creditors	74 000	11 000	0	32 000
Unpaid Taxes	59 000	63 000	50 000	59 000
Dividends	0	0	0	0
Other Current Debt	4 172 000	4 616 000	4 442 000	4 519 000
Total Current Debt	4 521 000	4 934 000	4 671 000	4 693 000
Total Equity and Debt	15 164 000	15 326 000	14 668 000	14 579 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,09 %	18,76 %	14,91 %	6,82 %
Debt-to-Equity Ratio	1,41	1,71	2,21	2,73
Operating Profit Margin	59,68 %	64,9 %	50,26 %	38,95 %
Current Ratio	1	0,86	0,67	0,55
Quick Ratio	1	0,86	0,67	0,55
Equity Ratio	0,29	0,25	0,21	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %