WANGENS AS

2624 LILLEHAMMER

Finances

Share Ownership

Return on Equity

−219,23 %

Current Ratio

8,1

Debt-to-Equity Ratio

−104,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 125 000	373 000	134 000	1 104 000
Net Income	57 000	−218 000	−288 000	45 000
Total Assets	2 754 000	2 697 000	2 585 000	766 000
Total Equity	−26 000	−83 000	135 000	423 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 125 000	373 000	134 000	1 104 000
Expenditure	958 000	511 000	390 000	1 037 000
Operating Profit	168 000	−139 000	−256 000	68 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	113 000	80 000	32 000	3 000
Financial Balance	−110 000	−79 000	−32 000	−2 000
Earnings Before Tax	57 000	−218 000	−288 000	65 000
Tax	0	0	0	20 000
Net Income	57 000	−218 000	−288 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 163 000	2 232 000	2 287 000	378 000
Total Current Assets	591 000	465 000	298 000	388 000
Total Assets	2 754 000	2 697 000	2 585 000	766 000
Total Retained Equity	−126 000	−183 000	35 000	323 000
Total Equity	−26 000	−83 000	135 000	423 000
Total Long-Term Debt	2 707 000	2 715 000	2 422 000	212 000
Total Current Debt	73 000	65 000	29 000	131 000
Total Equity and Debt	2 754 000	2 697 000	2 585 000	766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	959 000	164 000	145 000	1 100 000
Other Income	166 000	209 000	−11 000	3 000
Revenue	1 125 000	373 000	134 000	1 104 000
Cost of Goods Sold	351 000	61 000	62 000	440 000
Salary Costs	109 000	62 000	19 000	201 000
Depreciation	69 000	107 000	128 000	124 000
Impairment	0	0	0	0
Expenditure	958 000	511 000	390 000	1 037 000
Operating Profit	168 000	−139 000	−256 000	68 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	113 000	80 000	32 000	3 000
Financial Balance	−110 000	−79 000	−32 000	−2 000
Dividends	0	0	0	0
Net Income	57 000	−218 000	−288 000	45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 120 000	2 120 000	2 058 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	113 000	220 000	364 000
Total Tangible Assets	2 163 000	2 232 000	2 278 000	364 000
Total Fiancial Fixed Assets	0	0	9 000	14 000
Total Fixed Assets	2 163 000	2 232 000	2 287 000	378 000
Stock	104 000	48 000	92 000	68 000
Total Investments	0	0	0	0
Cash, Bank	447 000	408 000	184 000	282 000
Total Current Assets	591 000	465 000	298 000	388 000
Total Assets	2 754 000	2 697 000	2 585 000	766 000
Total Equity	−26 000	−83 000	135 000	423 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 707 000	2 715 000	2 422 000	212 000
Creditors	13 000	26 000	23 000	26 000
Unpaid Taxes	2 000	28 000	1 000	55 000
Dividends	0	0	0	0
Other Current Debt	58 000	12 000	4 000	31 000
Total Current Debt	73 000	65 000	29 000	131 000
Total Equity and Debt	2 754 000	2 697 000	2 585 000	766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−219,23 %	262,65 %	−213,33 %	10,64 %
Debt-to-Equity Ratio	−104,12	−32,71	17,94	0,5
Operating Profit Margin	14,93 %	−37,27 %	−191,04 %	6,16 %
Current Ratio	8,1	7,15	10,28	2,96
Quick Ratio	−19,06	27,35	−4,73	6,16
Equity Ratio	−0,01	−0,03	0,05	0,55
Gross Profit Margin	68,8 %	83,65 %	53,73 %	60,14 %