WEIDEMANNSVEIEN BORETTSLAG

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

12,41 %

Current Ratio

11,61

Debt-to-Equity Ratio

14,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	756 000	697 000	694 000	640 000
Net Income	169 000	172 000	197 000	166 000
Total Assets	21 235 000	21 635 000	21 542 000	21 408 000
Total Equity	1 362 000	1 193 000	1 021 000	824 000

Income (NOK)	2022	2021	2020	2019
Revenue	756 000	697 000	694 000	640 000
Expenditure	446 000	424 000	378 000	339 000
Operating Profit	309 000	273 000	316 000	302 000
Financial Income	15 000	7 000	9 000	14 000
Financial Costs	155 000	108 000	128 000	150 000
Financial Balance	−140 000	−101 000	−119 000	−136 000
Earnings Before Tax	169 000	172 000	197 000	166 000
Tax	0	0	0	0
Net Income	169 000	172 000	197 000	166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 585 000	20 585 000	20 585 000	20 585 000
Total Current Assets	650 000	1 050 000	957 000	823 000
Total Assets	21 235 000	21 635 000	21 542 000	21 408 000
Total Retained Equity	1 302 000	1 133 000	961 000	764 000
Total Equity	1 362 000	1 193 000	1 021 000	824 000
Total Long-Term Debt	19 816 000	20 393 000	20 468 000	20 534 000
Total Current Debt	56 000	49 000	53 000	50 000
Total Equity and Debt	21 235 000	21 635 000	21 542 000	21 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	756 000	697 000	694 000	640 000
Revenue	756 000	697 000	694 000	640 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	9 000	9 000	9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	446 000	424 000	378 000	339 000
Operating Profit	309 000	273 000	316 000	302 000
Financial Income	15 000	7 000	9 000	14 000
Financial Costs	155 000	108 000	128 000	150 000
Financial Balance	−140 000	−101 000	−119 000	−136 000
Dividends	0	0	0	0
Net Income	169 000	172 000	197 000	166 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 585 000	20 585 000	20 585 000	20 585 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 585 000	20 585 000	20 585 000	20 585 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 585 000	20 585 000	20 585 000	20 585 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	594 000	998 000	908 000	777 000
Total Current Assets	650 000	1 050 000	957 000	823 000
Total Assets	21 235 000	21 635 000	21 542 000	21 408 000
Total Equity	1 362 000	1 193 000	1 021 000	824 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 816 000	20 393 000	20 468 000	20 534 000
Creditors	29 000	30 000	20 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	28 000	19 000	33 000	32 000
Total Current Debt	56 000	49 000	53 000	50 000
Total Equity and Debt	21 235 000	21 635 000	21 542 000	21 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,41 %	14,42 %	19,29 %	20,15 %
Debt-to-Equity Ratio	14,55	17,09	20,05	24,92
Operating Profit Margin	40,87 %	39,17 %	45,53 %	47,19 %
Current Ratio	11,61	21,43	18,06	16,46
Quick Ratio	11,61	21,43	18,06	16,46
Equity Ratio	0,06	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %