WOLFRAM TRANSPORT AS

3340 ÅMOT

Finances

Share Ownership

Return on Equity

−7,84 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 833 000	5 294 000	2 686 000	599 000
Net Income	−57 000	492 000	249 000	13 000
Total Assets	2 558 000	1 972 000	1 235 000	600 000
Total Equity	727 000	784 000	292 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 833 000	5 294 000	2 686 000	599 000
Expenditure	7 851 000	4 625 000	2 344 000	572 000
Operating Profit	−19 000	668 000	343 000	26 000
Financial Income	0	0	0	0
Financial Costs	54 000	35 000	22 000	9 000
Financial Balance	−54 000	−35 000	−22 000	−9 000
Earnings Before Tax	−73 000	633 000	320 000	17 000
Tax	−16 000	141 000	72 000	4 000
Net Income	−57 000	492 000	249 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 090 000	719 000	739 000	332 000
Total Current Assets	1 468 000	1 253 000	497 000	268 000
Total Assets	2 558 000	1 972 000	1 235 000	600 000
Total Retained Equity	697 000	754 000	262 000	13 000
Total Equity	727 000	784 000	292 000	43 000
Total Long-Term Debt	453 000	440 000	576 000	260 000
Total Current Debt	1 378 000	747 000	367 000	298 000
Total Equity and Debt	2 558 000	1 972 000	1 235 000	600 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 616 000	5 031 000	2 576 000	599 000
Other Income	217 000	262 000	110 000	0
Revenue	7 833 000	5 294 000	2 686 000	599 000
Cost of Goods Sold	186 000	275 000	59 000	2 000
Salary Costs	1 572 000	690 000	305 000	72 000
Depreciation	270 000	210 000	89 000	27 000
Impairment	0	0	0	0
Expenditure	7 851 000	4 625 000	2 344 000	572 000
Operating Profit	−19 000	668 000	343 000	26 000
Financial Income	0	0	0	0
Financial Costs	54 000	35 000	22 000	9 000
Financial Balance	−54 000	−35 000	−22 000	−9 000
Dividends	0	0	0	0
Net Income	−57 000	492 000	249 000	13 000

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	331 000	277 000	0	332 000
Fixtures	384 000	280 000	739 000	0
Total Tangible Assets	715 000	557 000	739 000	332 000
Total Fiancial Fixed Assets	375 000	162 000	0	0
Total Fixed Assets	1 090 000	719 000	739 000	332 000
Stock	0	0	15 000	0
Total Investments	0	0	0	0
Cash, Bank	68 000	39 000	105 000	1 000
Total Current Assets	1 468 000	1 253 000	497 000	268 000
Total Assets	2 558 000	1 972 000	1 235 000	600 000
Total Equity	727 000	784 000	292 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	453 000	440 000	576 000	260 000
Creditors	841 000	264 000	199 000	242 000
Unpaid Taxes	288 000	248 000	42 000	12 000
Dividends	0	0	0	0
Other Current Debt	248 000	125 000	84 000	43 000
Total Current Debt	1 378 000	747 000	367 000	298 000
Total Equity and Debt	2 558 000	1 972 000	1 235 000	600 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,84 %	62,76 %	85,27 %	30,23 %
Debt-to-Equity Ratio	0,62	0,56	1,97	6,05
Operating Profit Margin	−0,24 %	12,62 %	12,77 %	4,34 %
Current Ratio	1,07	1,68	1,35	0,9
Quick Ratio	1,07	1,68	1,41	0,9
Equity Ratio	0,28	0,4	0,24	0,07
Gross Profit Margin	97,63 %	94,81 %	97,8 %	99,67 %