WISO AS

1622 GRESSVIK

Finances

Return on Equity

28,22 %

Current Ratio

2,91

Debt-to-Equity Ratio

1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 999 000	6 285 000	5 937 000	5 973 000
Net Income	626 000	316 000	234 000	186 000
Total Assets	5 445 000	5 135 000	4 195 000	1 973 000
Total Equity	2 218 000	1 592 000	1 275 000	1 169 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 999 000	6 285 000	5 937 000	5 973 000
Expenditure	6 420 000	3 690 000	5 550 000	5 723 000
Operating Profit	580 000	507 000	387 000	250 000
Financial Income	7 000	1 000	14 000	0
Financial Costs	131 000	107 000	97 000	9 000
Financial Balance	−124 000	−106 000	−83 000	−9 000
Earnings Before Tax	455 000	401 000	303 000	241 000
Tax	−171 000	84 000	69 000	55 000
Net Income	626 000	316 000	234 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 626 000	3 768 000	2 980 000	302 000
Total Current Assets	1 819 000	1 366 000	1 214 000	1 671 000
Total Assets	5 445 000	5 135 000	4 195 000	1 973 000
Total Retained Equity	2 188 000	1 562 000	1 245 000	1 139 000
Total Equity	2 218 000	1 592 000	1 275 000	1 169 000
Total Long-Term Debt	2 603 000	2 758 000	2 233 000	2 000
Total Current Debt	625 000	785 000	687 000	802 000
Total Equity and Debt	5 445 000	5 135 000	4 195 000	1 973 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 999 000	6 251 000	5 937 000	5 973 000
Other Income	0	33 000	0	0
Revenue	6 999 000	6 285 000	5 937 000	5 973 000
Cost of Goods Sold	2 279 000	0	1 758 000	2 057 000
Salary Costs	2 968 000	2 860 000	2 908 000	2 826 000
Depreciation	127 000	121 000	77 000	77 000
Impairment	0	0	0	0
Expenditure	6 420 000	3 690 000	5 550 000	5 723 000
Operating Profit	580 000	507 000	387 000	250 000
Financial Income	7 000	1 000	14 000	0
Financial Costs	131 000	107 000	97 000	9 000
Financial Balance	−124 000	−106 000	−83 000	−9 000
Dividends	0	0	128 000	0
Net Income	626 000	316 000	234 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 794 000	2 794 000	2 696 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	443 000	570 000	225 000	302 000
Total Tangible Assets	3 237 000	3 364 000	2 920 000	302 000
Total Fiancial Fixed Assets	389 000	405 000	60 000	0
Total Fixed Assets	3 626 000	3 768 000	2 980 000	302 000
Stock	0	0	0	0
Total Investments	16 000	0	16 000	2 000
Cash, Bank	495 000	464 000	624 000	984 000
Total Current Assets	1 819 000	1 366 000	1 214 000	1 671 000
Total Assets	5 445 000	5 135 000	4 195 000	1 973 000
Total Equity	2 218 000	1 592 000	1 275 000	1 169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 603 000	2 758 000	2 233 000	2 000
Creditors	115 000	34 000	27 000	146 000
Unpaid Taxes	391 000	423 000	310 000	330 000
Dividends	0	0	128 000	0
Other Current Debt	283 000	252 000	278 000	268 000
Total Current Debt	625 000	785 000	687 000	802 000
Total Equity and Debt	5 445 000	5 135 000	4 195 000	1 973 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,22 %	19,85 %	18,35 %	15,91 %
Debt-to-Equity Ratio	1,17	1,73	1,75	0
Operating Profit Margin	8,29 %	8,07 %	6,52 %	4,19 %
Current Ratio	2,91	1,74	1,77	2,08
Quick Ratio	2,91	1,74	1,77	2,08
Equity Ratio	0,41	0,31	0,3	0,59
Gross Profit Margin	67,44 %	100 %	70,39 %	65,56 %