WESSEL STUDIO BORETTSLAG

0181 OSLO

Finances

Share Ownership

Return on Equity

42,66 %

Current Ratio

Debt-to-Equity Ratio

5,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 155 000	3 284 000	3 528 000	3 138 000
Net Income	11 618 000	935 000	1 475 000	1 055 000
Total Assets	167 271 000	157 130 000	150 282 000	150 615 000
Total Equity	27 232 000	15 613 000	14 678 000	13 203 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 155 000	3 284 000	3 528 000	3 138 000
Expenditure	3 649 000	2 845 000	2 265 000	2 249 000
Operating Profit	12 489 000	1 554 000	2 244 000	1 896 000
Financial Income	215 000	3 000	0	3 000
Financial Costs	1 086 000	622 000	769 000	843 000
Financial Balance	−871 000	−619 000	−769 000	−840 000
Earnings Before Tax	11 618 000	935 000	1 475 000	1 055 000
Tax	0	0	0	0
Net Income	11 618 000	935 000	1 475 000	1 055 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	149 766 000	149 782 000	149 799 000	149 815 000
Total Current Assets	17 506 000	7 348 000	483 000	800 000
Total Assets	167 271 000	157 130 000	150 282 000	150 615 000
Total Retained Equity	26 942 000	15 323 000	14 388 000	12 913 000
Total Equity	27 232 000	15 613 000	14 678 000	13 203 000
Total Long-Term Debt	138 790 000	140 668 000	135 003 000	136 603 000
Total Current Debt	1 250 000	848 000	600 000	809 000
Total Equity and Debt	167 271 000	157 130 000	150 282 000	150 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	16 138 000	4 399 000	4 509 000	4 145 000
Revenue	15 155 000	3 284 000	3 528 000	3 138 000
Cost of Goods Sold	0	0	0	0
Salary Costs	161 000	135 000	154 000	154 000
Depreciation	16 000	16 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	3 649 000	2 845 000	2 265 000	2 249 000
Operating Profit	12 489 000	1 554 000	2 244 000	1 896 000
Financial Income	215 000	3 000	0	3 000
Financial Costs	1 086 000	622 000	769 000	843 000
Financial Balance	−871 000	−619 000	−769 000	−840 000
Dividends	0	0	0	0
Net Income	11 618 000	935 000	1 475 000	1 055 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	149 672 000	149 672 000	149 672 000	149 672 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	94 000	110 000	127 000	143 000
Total Tangible Assets	149 766 000	149 782 000	149 799 000	149 815 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	149 766 000	149 782 000	149 799 000	149 815 000
Stock	0	0	0	0
Total Investments	853 000	833 000	0	0
Cash, Bank	16 339 000	6 159 000	301 000	242 000
Total Current Assets	17 506 000	7 348 000	483 000	800 000
Total Assets	167 271 000	157 130 000	150 282 000	150 615 000
Total Equity	27 232 000	15 613 000	14 678 000	13 203 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	138 790 000	140 668 000	135 003 000	136 603 000
Creditors	573 000	180 000	289 000	640 000
Unpaid Taxes	0	68 000	0	0
Dividends	0	0	0	0
Other Current Debt	677 000	600 000	311 000	168 000
Total Current Debt	1 250 000	848 000	600 000	809 000
Total Equity and Debt	167 271 000	157 130 000	150 282 000	150 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,66 %	5,99 %	10,05 %	7,99 %
Debt-to-Equity Ratio	5,1	9,01	9,2	10,35
Operating Profit Margin	82,41 %	47,32 %	63,61 %	60,42 %
Current Ratio	14	8,67	0,81	0,99
Quick Ratio	14	8,67	0,81	0,99
Equity Ratio	0,16	0,1	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %