WISTERIA BLOMSTER AS

3713 SKIEN

Finances

Return on Equity

62,17 %

Current Ratio

18,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	616 000	672 000	654 000	600 000
Net Income	2 186 000	2 731 000	1 954 000	1 805 000
Total Assets	3 586 000	3 945 000	3 534 000	3 202 000
Total Equity	3 516 000	3 330 000	3 099 000	1 145 000

Income (NOK)	2022	2021	2020	2019
Revenue	616 000	672 000	654 000	600 000
Expenditure	378 000	377 000	419 000	223 000
Operating Profit	238 000	296 000	236 000	377 000
Financial Income	2 000 000	2 500 000	1 800 000	1 602 000
Financial Costs	0	0	39 000	103 000
Financial Balance	2 000 000	2 500 000	1 761 000	1 499 000
Earnings Before Tax	2 239 000	2 796 000	1 997 000	1 876 000
Tax	53 000	65 000	43 000	71 000
Net Income	2 186 000	2 731 000	1 954 000	1 805 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 335 000	2 493 000	2 469 000	2 611 000
Total Current Assets	1 252 000	1 451 000	1 065 000	591 000
Total Assets	3 586 000	3 945 000	3 534 000	3 202 000
Total Retained Equity	3 416 000	3 230 000	2 999 000	1 045 000
Total Equity	3 516 000	3 330 000	3 099 000	1 145 000
Total Long-Term Debt	3 000	16 000	25 000	1 884 000
Total Current Debt	68 000	599 000	410 000	172 000
Total Equity and Debt	3 586 000	3 945 000	3 534 000	3 202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	616 000	672 000	654 000	600 000
Revenue	616 000	672 000	654 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	159 000	144 000	142 000	142 000
Impairment	0	0	0	0
Expenditure	378 000	377 000	419 000	223 000
Operating Profit	238 000	296 000	236 000	377 000
Financial Income	2 000 000	2 500 000	1 800 000	1 602 000
Financial Costs	0	0	39 000	103 000
Financial Balance	2 000 000	2 500 000	1 761 000	1 499 000
Dividends	2 000 000	2 500 000	0	1 602 000
Net Income	2 186 000	2 731 000	1 954 000	1 805 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 747 000	1 889 000	2 031 000	2 172 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	149 000	166 000	0	0
Total Tangible Assets	1 896 000	2 055 000	2 031 000	2 172 000
Total Fiancial Fixed Assets	439 000	439 000	439 000	439 000
Total Fixed Assets	2 335 000	2 493 000	2 469 000	2 611 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	866 000	956 000	541 000	440 000
Total Current Assets	1 252 000	1 451 000	1 065 000	591 000
Total Assets	3 586 000	3 945 000	3 534 000	3 202 000
Total Equity	3 516 000	3 330 000	3 099 000	1 145 000
Short-Term Group Debt	0	0	351 000	0
Total Long-Term Debt	3 000	16 000	25 000	1 884 000
Creditors	2 000	5 000	2 000	2 000
Unpaid Taxes	0	20 000	2 000	25 000
Dividends	2 000 000	2 500 000	0	1 602 000
Other Current Debt	0	500 000	0	65 000
Total Current Debt	68 000	599 000	410 000	172 000
Total Equity and Debt	3 586 000	3 945 000	3 534 000	3 202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,17 %	82,01 %	63,05 %	157,64 %
Debt-to-Equity Ratio	0	0	0,01	1,65
Operating Profit Margin	38,64 %	44,05 %	36,09 %	62,83 %
Current Ratio	18,41	2,42	2,6	3,44
Quick Ratio	18,41	2,42	2,6	3,44
Equity Ratio	0,98	0,84	0,88	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %