FRANK WILHELMSEN HOLDING AS

9057 VIKRAN

Finances

Return on Equity

21,8 %

Current Ratio

69,17

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	5 045 000	4 164 000	8 332 000	3 967 000
Total Assets	23 725 000	26 624 000	22 806 000	14 151 000
Total Equity	23 147 000	26 601 000	22 437 000	14 105 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	−6 000	11 000	49 000	2 000
Operating Profit	6 000	−11 000	−49 000	−2 000
Financial Income	5 736 000	4 198 000	9 517 000	4 017 000
Financial Costs	118 000	0	768 000	0
Financial Balance	5 618 000	4 198 000	8 749 000	4 017 000
Earnings Before Tax	5 623 000	4 187 000	8 700 000	4 015 000
Tax	578 000	22 000	369 000	48 000
Net Income	5 045 000	4 164 000	8 332 000	3 967 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	26 402 000	0	0
Total Current Assets	23 725 000	222 000	22 806 000	14 151 000
Total Assets	23 725 000	26 624 000	22 806 000	14 151 000
Total Retained Equity	23 116 000	26 571 000	22 407 000	0
Total Equity	23 147 000	26 601 000	22 437 000	14 105 000
Total Long-Term Debt	236 000	0	0	0
Total Current Debt	343 000	22 000	369 000	45 000
Total Equity and Debt	23 725 000	26 624 000	22 806 000	14 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−6 000	11 000	49 000	2 000
Operating Profit	6 000	−11 000	−49 000	−2 000
Financial Income	5 736 000	4 198 000	9 517 000	4 017 000
Financial Costs	118 000	0	768 000	0
Financial Balance	5 618 000	4 198 000	8 749 000	4 017 000
Dividends	8 500 000	0	0	0
Net Income	5 045 000	4 164 000	8 332 000	3 967 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	26 402 000	0	0
Total Fixed Assets	0	26 402 000	0	0
Stock	0	0	0	0
Total Investments	23 360 000	0	18 134 000	7 175 000
Cash, Bank	−226 000	222 000	56 000	4 609 000
Total Current Assets	23 725 000	222 000	22 806 000	14 151 000
Total Assets	23 725 000	26 624 000	22 806 000	14 151 000
Total Equity	23 147 000	26 601 000	22 437 000	14 105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	236 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	8 500 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	343 000	22 000	369 000	45 000
Total Equity and Debt	23 725 000	26 624 000	22 806 000	14 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,8 %	15,65 %	37,14 %	28,12 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	69,17	10,09	61,8	314,47
Quick Ratio	69,17	10,09	61,8	314,47
Equity Ratio	0,98	1	0,98	1
Gross Profit Margin	-	-	-	-