WANGENSTEN & PARTNERS AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

78,24 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 807 000	24 201 000	23 866 000	14 482 000
Net Income	2 279 000	4 428 000	5 074 000	1 686 000
Total Assets	7 895 000	12 157 000	12 002 000	5 742 000
Total Equity	2 913 000	2 834 000	2 806 000	3 382 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 807 000	24 201 000	23 866 000	14 482 000
Expenditure	14 075 000	18 537 000	17 525 000	12 360 000
Operating Profit	2 732 000	5 664 000	6 342 000	2 122 000
Financial Income	116 000	58 000	121 000	118 000
Financial Costs	0	0	1 000	0
Financial Balance	116 000	58 000	120 000	118 000
Earnings Before Tax	2 848 000	5 722 000	6 462 000	2 240 000
Tax	569 000	1 295 000	1 388 000	554 000
Net Income	2 279 000	4 428 000	5 074 000	1 686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	242 000	308 000	87 000
Total Current Assets	7 730 000	11 915 000	11 694 000	5 655 000
Total Assets	7 895 000	12 157 000	12 002 000	5 742 000
Total Retained Equity	2 812 000	2 733 000	2 706 000	3 282 000
Total Equity	2 913 000	2 834 000	2 806 000	3 382 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 983 000	9 323 000	9 196 000	2 359 000
Total Equity and Debt	7 895 000	12 157 000	12 002 000	5 742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 584 000	23 938 000	23 645 000	14 295 000
Other Income	223 000	263 000	221 000	187 000
Revenue	16 807 000	24 201 000	23 866 000	14 482 000
Cost of Goods Sold	2 581 000	3 666 000	4 172 000	2 610 000
Salary Costs	8 375 000	10 722 000	9 715 000	6 577 000
Depreciation	77 000	102 000	89 000	57 000
Impairment	0	0	0	0
Expenditure	14 075 000	18 537 000	17 525 000	12 360 000
Operating Profit	2 732 000	5 664 000	6 342 000	2 122 000
Financial Income	116 000	58 000	121 000	118 000
Financial Costs	0	0	1 000	0
Financial Balance	116 000	58 000	120 000	118 000
Dividends	2 200 000	1 700 000	4 000 000	0
Net Income	2 279 000	4 428 000	5 074 000	1 686 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	242 000	308 000	87 000
Total Tangible Assets	165 000	242 000	308 000	87 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	165 000	242 000	308 000	87 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 904 000	8 573 000	8 848 000	2 302 000
Total Current Assets	7 730 000	11 915 000	11 694 000	5 655 000
Total Assets	7 895 000	12 157 000	12 002 000	5 742 000
Total Equity	2 913 000	2 834 000	2 806 000	3 382 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	402 000	470 000	622 000	304 000
Unpaid Taxes	878 000	1 484 000	1 744 000	764 000
Dividends	2 200 000	1 700 000	4 000 000	0
Other Current Debt	933 000	4 374 000	1 442 000	737 000
Total Current Debt	4 983 000	9 323 000	9 196 000	2 359 000
Total Equity and Debt	7 895 000	12 157 000	12 002 000	5 742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,24 %	156,25 %	180,83 %	49,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,26 %	23,4 %	26,57 %	14,65 %
Current Ratio	1,55	1,28	1,27	2,4
Quick Ratio	1,55	1,28	1,27	2,4
Equity Ratio	0,37	0,23	0,23	0,59
Gross Profit Margin	84,64 %	84,85 %	82,52 %	81,98 %