WESTGÅRD EIENDOM AS

3788 STABBESTAD

Finances

Share Ownership

Return on Equity

4,62 %

Current Ratio

21,08

Debt-to-Equity Ratio

2,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	450 000	450 000	450 000	450 000
Net Income	123 000	195 000	210 000	198 000
Total Assets	9 982 000	3 385 000	3 362 000	3 269 000
Total Equity	2 662 000	2 538 000	2 343 000	2 134 000

Income (NOK)	2022	2021	2020	2019
Revenue	450 000	450 000	450 000	450 000
Expenditure	225 000	173 000	145 000	151 000
Operating Profit	225 000	277 000	305 000	299 000
Financial Income	0	0	0	0
Financial Costs	67 000	28 000	36 000	45 000
Financial Balance	−67 000	−28 000	−36 000	−45 000
Earnings Before Tax	158 000	249 000	269 000	254 000
Tax	35 000	55 000	59 000	56 000
Net Income	123 000	195 000	210 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 305 000	2 952 000	2 790 000	2 818 000
Total Current Assets	2 677 000	433 000	572 000	451 000
Total Assets	9 982 000	3 385 000	3 362 000	3 269 000
Total Retained Equity	2 562 000	2 438 000	2 243 000	2 034 000
Total Equity	2 662 000	2 538 000	2 343 000	2 134 000
Total Long-Term Debt	7 193 000	741 000	863 000	982 000
Total Current Debt	127 000	106 000	155 000	154 000
Total Equity and Debt	9 982 000	3 385 000	3 362 000	3 269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	450 000	450 000	450 000	450 000
Revenue	450 000	450 000	450 000	450 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	29 000	29 000	29 000	38 000
Impairment	0	0	0	0
Expenditure	225 000	173 000	145 000	151 000
Operating Profit	225 000	277 000	305 000	299 000
Financial Income	0	0	0	0
Financial Costs	67 000	28 000	36 000	45 000
Financial Balance	−67 000	−28 000	−36 000	−45 000
Dividends	0	0	0	0
Net Income	123 000	195 000	210 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 305 000	2 952 000	2 790 000	2 818 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 305 000	2 952 000	2 790 000	2 818 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 305 000	2 952 000	2 790 000	2 818 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 172 000	359 000	333 000	401 000
Total Current Assets	2 677 000	433 000	572 000	451 000
Total Assets	9 982 000	3 385 000	3 362 000	3 269 000
Total Equity	2 662 000	2 538 000	2 343 000	2 134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 193 000	741 000	863 000	982 000
Creditors	95 000	4 000	5 000	4 000
Unpaid Taxes	0	57 000	104 000	104 000
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	0
Total Current Debt	127 000	106 000	155 000	154 000
Total Equity and Debt	9 982 000	3 385 000	3 362 000	3 269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,62 %	7,68 %	8,96 %	9,28 %
Debt-to-Equity Ratio	2,7	0,29	0,37	0,46
Operating Profit Margin	50 %	61,56 %	67,78 %	66,44 %
Current Ratio	21,08	4,08	3,69	2,93
Quick Ratio	21,08	4,08	3,69	2,93
Equity Ratio	0,27	0,75	0,7	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %