WREPIT AS

0164 OSLO

Finances

Share Ownership

Return on Equity

−83,32 %

Current Ratio

3,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 108 000	1 594 000	495 000	119 000
Net Income	−2 817 000	−1 263 000	75 000	−18 000
Total Assets	5 034 000	7 376 000	1 393 000	72 000
Total Equity	3 381 000	6 158 000	955 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 108 000	1 594 000	495 000	119 000
Expenditure	3 926 000	2 857 000	419 000	137 000
Operating Profit	−2 818 000	−1 263 000	75 000	−18 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−2 817 000	−1 263 000	75 000	−18 000
Tax	0	0	0	0
Net Income	−2 817 000	−1 263 000	75 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 034 000	7 376 000	1 393 000	72 000
Total Assets	5 034 000	7 376 000	1 393 000	72 000
Total Retained Equity	−4 043 000	−1 226 000	37 000	−38 000
Total Equity	3 381 000	6 158 000	955 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 653 000	1 218 000	438 000	40 000
Total Equity and Debt	5 034 000	7 376 000	1 393 000	72 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 108 000	884 000	273 000	69 000
Other Income	0	710 000	223 000	50 000
Revenue	1 108 000	1 594 000	495 000	119 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 312 000	2 377 000	280 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 926 000	2 857 000	419 000	137 000
Operating Profit	−2 818 000	−1 263 000	75 000	−18 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 817 000	−1 263 000	75 000	−18 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 582 000	6 291 000	1 202 000	72 000
Total Current Assets	5 034 000	7 376 000	1 393 000	72 000
Total Assets	5 034 000	7 376 000	1 393 000	72 000
Total Equity	3 381 000	6 158 000	955 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	5 000	0	0
Unpaid Taxes	427 000	326 000	76 000	0
Dividends	0	0	0	0
Other Current Debt	1 167 000	887 000	362 000	40 000
Total Current Debt	1 653 000	1 218 000	438 000	40 000
Total Equity and Debt	5 034 000	7 376 000	1 393 000	72 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−83,32 %	−20,51 %	7,85 %	−56,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−254,33 %	−79,23 %	15,15 %	−15,13 %
Current Ratio	3,05	6,06	3,18	1,8
Quick Ratio	3,05	6,06	3,18	1,8
Equity Ratio	0,67	0,83	0,69	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %