WILHELMSEN ARKITEKTUR

4014 STAVANGER

Finances

Share Ownership

Return on Equity

164,68 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 066 000	6 200 000	4 638 000	3 969 000
Net Income	1 301 000	2 681 000	1 237 000	1 063 000
Total Assets	3 041 000	4 229 000	3 019 000	2 647 000
Total Equity	790 000	769 000	788 000	716 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 066 000	6 200 000	4 638 000	3 969 000
Expenditure	2 399 000	2 774 000	3 063 000	2 620 000
Operating Profit	1 666 000	3 426 000	1 575 000	1 349 000
Financial Income	4 000	12 000	11 000	15 000
Financial Costs	2 000	0	0	1 000
Financial Balance	2 000	12 000	11 000	14 000
Earnings Before Tax	1 668 000	3 438 000	1 585 000	1 363 000
Tax	367 000	757 000	349 000	300 000
Net Income	1 301 000	2 681 000	1 237 000	1 063 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	171 000	226 000	150 000
Total Current Assets	2 935 000	4 059 000	2 793 000	2 497 000
Total Assets	3 041 000	4 229 000	3 019 000	2 647 000
Total Retained Equity	790 000	769 000	788 000	716 000
Total Equity	790 000	769 000	788 000	716 000
Total Long-Term Debt	7 000	14 000	9 000	11 000
Total Current Debt	2 245 000	3 446 000	2 222 000	1 919 000
Total Equity and Debt	3 041 000	4 229 000	3 019 000	2 647 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 046 000	6 157 000	4 638 000	3 969 000
Other Income	20 000	43 000	0	0
Revenue	4 066 000	6 200 000	4 638 000	3 969 000
Cost of Goods Sold	0	48 000	515 000	447 000
Salary Costs	1 784 000	2 180 000	1 921 000	1 625 000
Depreciation	64 000	55 000	46 000	14 000
Impairment	0	0	0	0
Expenditure	2 399 000	2 774 000	3 063 000	2 620 000
Operating Profit	1 666 000	3 426 000	1 575 000	1 349 000
Financial Income	4 000	12 000	11 000	15 000
Financial Costs	2 000	0	0	1 000
Financial Balance	2 000	12 000	11 000	14 000
Dividends	1 280 000	2 000 000	1 165 000	950 000
Net Income	1 301 000	2 681 000	1 237 000	1 063 000

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	106 000	171 000	226 000	150 000
Total Tangible Assets	106 000	171 000	226 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	106 000	171 000	226 000	150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 148 000	3 048 000	2 049 000	1 469 000
Total Current Assets	2 935 000	4 059 000	2 793 000	2 497 000
Total Assets	3 041 000	4 229 000	3 019 000	2 647 000
Total Equity	790 000	769 000	788 000	716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	14 000	9 000	11 000
Creditors	86 000	0	31 000	118 000
Unpaid Taxes	331 000	393 000	425 000	306 000
Dividends	1 280 000	2 000 000	1 165 000	950 000
Other Current Debt	173 000	301 000	250 000	253 000
Total Current Debt	2 245 000	3 446 000	2 222 000	1 919 000
Total Equity and Debt	3 041 000	4 229 000	3 019 000	2 647 000

Financial indicators	2022	2021	2020	2019
Return on Equity	164,68 %	348,63 %	156,98 %	148,46 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0,02
Operating Profit Margin	40,97 %	55,26 %	33,96 %	33,99 %
Current Ratio	1,31	1,18	1,26	1,3
Quick Ratio	1,31	1,18	1,26	1,3
Equity Ratio	0,26	0,18	0,26	0,27
Gross Profit Margin	100 %	99,23 %	88,9 %	88,74 %