WURNHEIM LANGGATEN AS

4044 HAFRSFJORD

Finances

Share Ownership

Return on Equity

6,88 %

Current Ratio

0,02

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	721 000	613 000	624 000	624 000
Net Income	77 000	98 000	173 000	60 000
Total Assets	9 717 000	9 715 000	9 817 000	10 539 000
Total Equity	1 120 000	1 043 000	1 028 000	855 000

Income (NOK)	2022	2021	2020	2019
Revenue	721 000	613 000	624 000	624 000
Expenditure	335 000	235 000	275 000	290 000
Operating Profit	385 000	377 000	349 000	334 000
Financial Income	0	2 000	2 000	2 000
Financial Costs	287 000	98 000	178 000	259 000
Financial Balance	−287 000	−96 000	−176 000	−257 000
Earnings Before Tax	98 000	281 000	173 000	76 000
Tax	22 000	184 000	0	17 000
Net Income	77 000	98 000	173 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 580 000	9 654 000	9 795 000	10 025 000
Total Current Assets	137 000	61 000	21 000	513 000
Total Assets	9 717 000	9 715 000	9 817 000	10 539 000
Total Retained Equity	331 000	254 000	239 000	66 000
Total Equity	1 120 000	1 043 000	1 028 000	855 000
Total Long-Term Debt	212 000	190 000	8 768 000	9 489 000
Total Current Debt	8 386 000	8 482 000	21 000	194 000
Total Equity and Debt	9 717 000	9 715 000	9 817 000	10 539 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	721 000	613 000	624 000	624 000
Revenue	721 000	613 000	624 000	624 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	74 000	141 000	230 000	230 000
Impairment	0	0	0	0
Expenditure	335 000	235 000	275 000	290 000
Operating Profit	385 000	377 000	349 000	334 000
Financial Income	0	2 000	2 000	2 000
Financial Costs	287 000	98 000	178 000	259 000
Financial Balance	−287 000	−96 000	−176 000	−257 000
Dividends	0	0	0	0
Net Income	77 000	98 000	173 000	60 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 580 000	9 654 000	9 728 000	9 891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	67 000	135 000
Total Tangible Assets	9 580 000	9 654 000	9 795 000	10 025 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 580 000	9 654 000	9 795 000	10 025 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	21 000	32 000
Total Current Assets	137 000	61 000	21 000	513 000
Total Assets	9 717 000	9 715 000	9 817 000	10 539 000
Total Equity	1 120 000	1 043 000	1 028 000	855 000
Short-Term Group Debt	8 335 000	8 311 000	0	0
Total Long-Term Debt	212 000	190 000	8 768 000	9 489 000
Creditors	25 000	0	0	191 000
Unpaid Taxes	25 000	66 000	21 000	0
Dividends	0	0	0	0
Other Current Debt	0	106 000	0	3 000
Total Current Debt	8 386 000	8 482 000	21 000	194 000
Total Equity and Debt	9 717 000	9 715 000	9 817 000	10 539 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,88 %	9,4 %	16,83 %	7,02 %
Debt-to-Equity Ratio	0,19	0,18	8,53	11,1
Operating Profit Margin	53,4 %	61,5 %	55,93 %	53,53 %
Current Ratio	0,02	0,01	1	2,64
Quick Ratio	0,02	0,01	1	2,64
Equity Ratio	0,12	0,11	0,1	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %