W&B ARKITEKTER AS

3132 HUSØYSUND

Finances

Share Ownership

Return on Equity

6,58 %

Current Ratio

2,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	470 000	597 000	558 000	411 000
Net Income	24 000	94 000	13 000	−51 000
Total Assets	637 000	701 000	651 000	599 000
Total Equity	365 000	627 000	533 000	521 000

Income (NOK)	2022	2021	2020	2019
Revenue	470 000	597 000	558 000	411 000
Expenditure	443 000	477 000	544 000	480 000
Operating Profit	27 000	120 000	14 000	−69 000
Financial Income	4 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	3 000	4 000
Earnings Before Tax	31 000	120 000	16 000	−65 000
Tax	7 000	26 000	4 000	−14 000
Net Income	24 000	94 000	13 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	47 000	77 000	87 000
Total Current Assets	600 000	654 000	574 000	512 000
Total Assets	637 000	701 000	651 000	599 000
Total Retained Equity	315 000	291 000	197 000	185 000
Total Equity	365 000	627 000	533 000	521 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	272 000	74 000	118 000	78 000
Total Equity and Debt	637 000	701 000	651 000	599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	470 000	597 000	558 000	411 000
Other Income	0	0	0	0
Revenue	470 000	597 000	558 000	411 000
Cost of Goods Sold	11 000	45 000	93 000	52 000
Salary Costs	260 000	258 000	255 000	208 000
Depreciation	3 000	3 000	7 000	14 000
Impairment	0	0	0	0
Expenditure	443 000	477 000	544 000	480 000
Operating Profit	27 000	120 000	14 000	−69 000
Financial Income	4 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	3 000	4 000
Dividends	0	0	0	0
Net Income	24 000	94 000	13 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	24 000	51 000	54 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	23 000	26 000	33 000
Total Tangible Assets	20 000	23 000	26 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	47 000	77 000	87 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	583 000	414 000	496 000	470 000
Total Current Assets	600 000	654 000	574 000	512 000
Total Assets	637 000	701 000	651 000	599 000
Total Equity	365 000	627 000	533 000	521 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	130 000	66 000	106 000	67 000
Dividends	0	0	0	0
Other Current Debt	142 000	8 000	12 000	11 000
Total Current Debt	272 000	74 000	118 000	78 000
Total Equity and Debt	637 000	701 000	651 000	599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,58 %	14,99 %	2,44 %	−9,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,74 %	20,1 %	2,51 %	−16,79 %
Current Ratio	2,21	8,84	4,86	6,56
Quick Ratio	2,21	8,84	4,86	6,56
Equity Ratio	0,57	0,89	0,82	0,87
Gross Profit Margin	97,66 %	92,46 %	83,33 %	87,35 %