WANSIMA AS

6905 FLORØ

Finances

Return on Equity

6,63 %

Current Ratio

6,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	0	0	0
Net Income	4 127 000	798 000	1 987 000	3 598 000
Total Assets	66 159 000	69 661 000	71 741 000	70 847 000
Total Equity	62 286 000	69 579 000	71 441 000	70 797 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	0	0	0
Expenditure	361 000	351 000	322 000	258 000
Operating Profit	−62 000	−351 000	−322 000	−258 000
Financial Income	4 953 000	1 193 000	2 327 000	4 097 000
Financial Costs	764 000	45 000	18 000	240 000
Financial Balance	4 189 000	1 148 000	2 309 000	3 857 000
Earnings Before Tax	4 127 000	798 000	1 987 000	3 598 000
Tax	0	0	0	0
Net Income	4 127 000	798 000	1 987 000	3 598 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 257 000	40 722 000	42 316 000	63 578 000
Total Current Assets	26 903 000	28 939 000	29 426 000	7 269 000
Total Assets	66 159 000	69 661 000	71 741 000	70 847 000
Total Retained Equity	60 567 000	67 860 000	69 722 000	69 078 000
Total Equity	62 286 000	69 579 000	71 441 000	70 797 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 874 000	82 000	300 000	50 000
Total Equity and Debt	66 159 000	69 661 000	71 741 000	70 847 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	0	0	0
Revenue	300 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	20 000	1 000	0
Depreciation	66 000	86 000	57 000	53 000
Impairment	0	0	0	0
Expenditure	361 000	351 000	322 000	258 000
Operating Profit	−62 000	−351 000	−322 000	−258 000
Financial Income	4 953 000	1 193 000	2 327 000	4 097 000
Financial Costs	764 000	45 000	18 000	240 000
Financial Balance	4 189 000	1 148 000	2 309 000	3 857 000
Dividends	11 420 000	2 660 000	1 343 000	8 115 000
Net Income	4 127 000	798 000	1 987 000	3 598 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 795 000	5 795 000	5 795 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	360 000	426 000	205 000	0
Total Tangible Assets	6 155 000	6 555 000	6 386 000	440 000
Total Fiancial Fixed Assets	33 102 000	34 168 000	35 929 000	63 138 000
Total Fixed Assets	39 257 000	40 722 000	42 316 000	63 578 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 563 000	28 642 000	28 224 000	6 889 000
Total Current Assets	26 903 000	28 939 000	29 426 000	7 269 000
Total Assets	66 159 000	69 661 000	71 741 000	70 847 000
Total Equity	62 286 000	69 579 000	71 441 000	70 797 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	54 000	278 000	28 000
Unpaid Taxes	2 000	0	0	0
Dividends	11 420 000	2 660 000	1 343 000	8 115 000
Other Current Debt	3 851 000	28 000	22 000	22 000
Total Current Debt	3 874 000	82 000	300 000	50 000
Total Equity and Debt	66 159 000	69 661 000	71 741 000	70 847 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,63 %	1,15 %	2,78 %	5,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−20,67 %	-	-	-
Current Ratio	6,94	352,91	98,09	145,38
Quick Ratio	6,94	352,91	98,09	145,38
Equity Ratio	0,94	1	1	1
Gross Profit Margin	100 %	-	-	-