WISE CONSULTING AS

6415 MOLDE

Finances

Share Ownership

Return on Equity

628,81 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 899 000	14 387 000	14 686 000	11 185 000
Net Income	4 125 000	5 640 000	5 990 000	3 265 000
Total Assets	10 267 000	10 411 000	11 469 000	8 164 000
Total Equity	656 000	532 000	291 000	302 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 899 000	14 387 000	14 686 000	11 185 000
Expenditure	9 618 000	7 255 000	7 173 000	7 164 000
Operating Profit	5 282 000	7 131 000	7 513 000	4 021 000
Financial Income	12 000	11 000	19 000	20 000
Financial Costs	3 000	36 000	28 000	9 000
Financial Balance	9 000	−25 000	−9 000	11 000
Earnings Before Tax	5 290 000	7 106 000	7 503 000	4 032 000
Tax	1 166 000	1 466 000	1 514 000	767 000
Net Income	4 125 000	5 640 000	5 990 000	3 265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 513 000	1 732 000	2 049 000	681 000
Total Current Assets	8 754 000	8 679 000	9 420 000	7 483 000
Total Assets	10 267 000	10 411 000	11 469 000	8 164 000
Total Retained Equity	556 000	432 000	191 000	202 000
Total Equity	656 000	532 000	291 000	302 000
Total Long-Term Debt	43 000	79 000	117 000	0
Total Current Debt	9 568 000	9 800 000	11 061 000	7 863 000
Total Equity and Debt	10 267 000	10 411 000	11 469 000	8 164 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 899 000	14 387 000	14 415 000	11 185 000
Other Income	0	0	271 000	0
Revenue	14 899 000	14 387 000	14 686 000	11 185 000
Cost of Goods Sold	117 000	116 000	8 000	115 000
Salary Costs	6 888 000	5 039 000	5 375 000	5 125 000
Depreciation	489 000	498 000	266 000	333 000
Impairment	0	0	0	0
Expenditure	9 618 000	7 255 000	7 173 000	7 164 000
Operating Profit	5 282 000	7 131 000	7 513 000	4 021 000
Financial Income	12 000	11 000	19 000	20 000
Financial Costs	3 000	36 000	28 000	9 000
Financial Balance	9 000	−25 000	−9 000	11 000
Dividends	4 000 000	5 400 000	6 000 000	5 500 000
Net Income	4 125 000	5 640 000	5 990 000	3 265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 513 000	1 732 000	2 049 000	659 000
Total Tangible Assets	1 513 000	1 732 000	2 049 000	659 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 513 000	1 732 000	2 049 000	681 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 619 000	6 987 000	6 430 000	4 948 000
Total Current Assets	8 754 000	8 679 000	9 420 000	7 483 000
Total Assets	10 267 000	10 411 000	11 469 000	8 164 000
Total Equity	656 000	532 000	291 000	302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 000	79 000	117 000	0
Creditors	233 000	342 000	411 000	420 000
Unpaid Taxes	1 153 000	767 000	919 000	705 000
Dividends	4 000 000	5 400 000	6 000 000	5 500 000
Other Current Debt	2 981 000	2 249 000	3 006 000	996 000
Total Current Debt	9 568 000	9 800 000	11 061 000	7 863 000
Total Equity and Debt	10 267 000	10 411 000	11 469 000	8 164 000

Financial indicators	2022	2021	2020	2019
Return on Equity	628,81 %	1 060,15 %	2 058,42 %	1 081,13 %
Debt-to-Equity Ratio	0,07	0,15	0,4	0
Operating Profit Margin	35,45 %	49,57 %	51,16 %	35,95 %
Current Ratio	0,91	0,89	0,85	0,95
Quick Ratio	0,91	0,89	0,85	0,95
Equity Ratio	0,06	0,05	0,03	0,04
Gross Profit Margin	99,21 %	99,19 %	99,95 %	98,97 %