WR EIENDOM AS

9131 KÅRVIK

Finances

Return on Equity

33,44 %

Current Ratio

1,22

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 488 000	4 768 000	2 813 000	2 860 000
Net Income	3 976 000	2 358 000	567 000	427 000
Total Assets	36 027 000	32 666 000	32 399 000	25 169 000
Total Equity	11 889 000	7 912 000	5 554 000	4 987 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 488 000	4 768 000	2 813 000	2 860 000
Expenditure	1 181 000	1 340 000	2 470 000	1 584 000
Operating Profit	2 307 000	3 427 000	344 000	1 277 000
Financial Income	2 838 000	147 000	784 000	1 000
Financial Costs	839 000	598 000	609 000	802 000
Financial Balance	1 999 000	−451 000	175 000	−801 000
Earnings Before Tax	4 306 000	2 976 000	519 000	475 000
Tax	330 000	618 000	−48 000	48 000
Net Income	3 976 000	2 358 000	567 000	427 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 669 000	31 149 000	31 079 000	24 375 000
Total Current Assets	2 358 000	1 517 000	1 321 000	794 000
Total Assets	36 027 000	32 666 000	32 399 000	25 169 000
Total Retained Equity	11 259 000	7 282 000	4 924 000	4 357 000
Total Equity	11 889 000	7 912 000	5 554 000	4 987 000
Total Long-Term Debt	22 202 000	22 796 000	26 658 000	19 961 000
Total Current Debt	1 937 000	1 959 000	187 000	222 000
Total Equity and Debt	36 027 000	32 666 000	32 399 000	25 169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 488 000	3 665 000	0	0
Other Income	0	1 102 000	2 813 000	2 860 000
Revenue	3 488 000	4 768 000	2 813 000	2 860 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	55 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	1 181 000	1 340 000	2 470 000	1 584 000
Operating Profit	2 307 000	3 427 000	344 000	1 277 000
Financial Income	2 838 000	147 000	784 000	1 000
Financial Costs	839 000	598 000	609 000	802 000
Financial Balance	1 999 000	−451 000	175 000	−801 000
Dividends	0	0	0	0
Net Income	3 976 000	2 358 000	567 000	427 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 531 000	20 531 000	24 949 000	18 245 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	232 000	188 000	0	0
Total Tangible Assets	20 763 000	20 719 000	24 949 000	18 245 000
Total Fiancial Fixed Assets	12 906 000	10 430 000	6 130 000	6 130 000
Total Fixed Assets	33 669 000	31 149 000	31 079 000	24 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	965 000	1 164 000	1 106 000	408 000
Total Current Assets	2 358 000	1 517 000	1 321 000	794 000
Total Assets	36 027 000	32 666 000	32 399 000	25 169 000
Total Equity	11 889 000	7 912 000	5 554 000	4 987 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 202 000	22 796 000	26 658 000	19 961 000
Creditors	46 000	321 000	57 000	36 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 473 000	1 223 000	131 000	186 000
Total Current Debt	1 937 000	1 959 000	187 000	222 000
Total Equity and Debt	36 027 000	32 666 000	32 399 000	25 169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,44 %	29,8 %	10,21 %	8,56 %
Debt-to-Equity Ratio	1,87	2,88	4,8	4
Operating Profit Margin	66,14 %	71,88 %	12,23 %	44,65 %
Current Ratio	1,22	0,77	7,06	3,58
Quick Ratio	1,22	0,77	7,06	3,58
Equity Ratio	0,33	0,24	0,17	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %