WIKSTRØMGÅRDEN AS

8006 BODØ

Finances

Share Ownership

Return on Equity

137,5 %

Current Ratio

0,22

Debt-to-Equity Ratio

8,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 681 000	1 625 000	1 253 000	1 226 000
Net Income	550 000	290 000	286 000	356 000
Total Assets	5 120 000	5 188 000	5 033 000	8 013 000
Total Equity	400 000	400 000	400 000	398 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 681 000	1 625 000	1 253 000	1 226 000
Expenditure	873 000	1 147 000	760 000	624 000
Operating Profit	808 000	478 000	492 000	601 000
Financial Income	0	0	77 000	110 000
Financial Costs	103 000	105 000	202 000	255 000
Financial Balance	−103 000	−105 000	−125 000	−145 000
Earnings Before Tax	705 000	372 000	367 000	456 000
Tax	155 000	82 000	81 000	100 000
Net Income	550 000	290 000	286 000	356 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 810 000	4 836 000	4 861 000	7 761 000
Total Current Assets	311 000	352 000	171 000	252 000
Total Assets	5 120 000	5 188 000	5 033 000	8 013 000
Total Retained Equity	0	0	0	−2 000
Total Equity	400 000	400 000	400 000	398 000
Total Long-Term Debt	3 289 000	3 654 000	3 471 000	5 900 000
Total Current Debt	1 432 000	1 135 000	1 161 000	1 715 000
Total Equity and Debt	5 120 000	5 188 000	5 033 000	8 013 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 681 000	1 625 000	1 253 000	1 226 000
Revenue	1 681 000	1 625 000	1 253 000	1 226 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	35 000	35 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	873 000	1 147 000	760 000	624 000
Operating Profit	808 000	478 000	492 000	601 000
Financial Income	0	0	77 000	110 000
Financial Costs	103 000	105 000	202 000	255 000
Financial Balance	−103 000	−105 000	−125 000	−145 000
Dividends	0	0	0	0
Net Income	550 000	290 000	286 000	356 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	23 000	12 000	0
Real Eastate	4 778 000	4 814 000	4 849 000	4 394 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 778 000	4 814 000	4 849 000	4 394 000
Total Fiancial Fixed Assets	0	0	0	3 367 000
Total Fixed Assets	4 810 000	4 836 000	4 861 000	7 761 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	137 000	76 000	49 000
Total Current Assets	311 000	352 000	171 000	252 000
Total Assets	5 120 000	5 188 000	5 033 000	8 013 000
Total Equity	400 000	400 000	400 000	398 000
Short-Term Group Debt	714 000	383 000	377 000	0
Total Long-Term Debt	3 289 000	3 654 000	3 471 000	5 900 000
Creditors	508 000	557 000	671 000	780 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	210 000	196 000	114 000	935 000
Total Current Debt	1 432 000	1 135 000	1 161 000	1 715 000
Total Equity and Debt	5 120 000	5 188 000	5 033 000	8 013 000

Financial indicators	2022	2021	2020	2019
Return on Equity	137,5 %	72,5 %	71,5 %	89,45 %
Debt-to-Equity Ratio	8,22	9,14	8,68	14,82
Operating Profit Margin	48,07 %	29,42 %	39,27 %	49,02 %
Current Ratio	0,22	0,31	0,15	0,15
Quick Ratio	0,22	0,31	0,15	0,15
Equity Ratio	0,08	0,08	0,08	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %