WEXELSPLASS GARASJE AS

0185 OSLO

Finances

Share Ownership

Return on Equity

6,76 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 385 000	1 635 000	1 623 000	1 610 000
Net Income	912 000	1 097 000	1 129 000	1 119 000
Total Assets	14 703 000	14 958 000	14 958 000	14 982 000
Total Equity	13 501 000	13 505 000	13 507 000	13 510 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 385 000	1 635 000	1 623 000	1 610 000
Expenditure	239 000	235 000	189 000	202 000
Operating Profit	1 146 000	1 400 000	1 435 000	1 409 000
Financial Income	24 000	6 000	13 000	25 000
Financial Costs	0	0	0	0
Financial Balance	24 000	6 000	13 000	25 000
Earnings Before Tax	1 170 000	1 406 000	1 448 000	1 434 000
Tax	257 000	309 000	318 000	315 000
Net Income	912 000	1 097 000	1 129 000	1 119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 977 000	12 988 000	12 999 000	13 013 000
Total Current Assets	1 726 000	1 969 000	1 958 000	1 969 000
Total Assets	14 703 000	14 958 000	14 958 000	14 982 000
Total Retained Equity	−96 000	−92 000	−90 000	−87 000
Total Equity	13 501 000	13 505 000	13 507 000	13 510 000
Total Long-Term Debt	0	0	−1 000	0
Total Current Debt	1 201 000	1 453 000	1 451 000	1 472 000
Total Equity and Debt	14 703 000	14 958 000	14 958 000	14 982 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 385 000	0	0	0
Other Income	0	1 635 000	1 623 000	1 610 000
Revenue	1 385 000	1 635 000	1 623 000	1 610 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	13 000	14 000	13 000
Impairment	0	0	0	0
Expenditure	239 000	235 000	189 000	202 000
Operating Profit	1 146 000	1 400 000	1 435 000	1 409 000
Financial Income	24 000	6 000	13 000	25 000
Financial Costs	0	0	0	0
Financial Balance	24 000	6 000	13 000	25 000
Dividends	0	0	0	0
Net Income	912 000	1 097 000	1 129 000	1 119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	123 000	123 000	121 000	121 000
Real Eastate	12 853 000	12 866 000	12 878 000	12 892 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 853 000	12 866 000	12 878 000	12 892 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 977 000	12 988 000	12 999 000	13 013 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 726 000	1 969 000	1 958 000	1 969 000
Total Assets	14 703 000	14 958 000	14 958 000	14 982 000
Total Equity	13 501 000	13 505 000	13 507 000	13 510 000
Short-Term Group Debt	1 174 000	1 410 000	1 451 000	1 435 000
Total Long-Term Debt	0	0	−1 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	5 000	0	36 000
Dividends	0	0	0	0
Other Current Debt	27 000	39 000	0	0
Total Current Debt	1 201 000	1 453 000	1 451 000	1 472 000
Total Equity and Debt	14 703 000	14 958 000	14 958 000	14 982 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,76 %	8,12 %	8,36 %	8,28 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	82,74 %	85,63 %	88,42 %	87,52 %
Current Ratio	1,44	1,36	1,35	1,34
Quick Ratio	1,44	1,36	1,35	1,34
Equity Ratio	0,92	0,9	0,9	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %