WAVE PERSONELL AS

5230 PARADIS

Finances

Share Ownership

Return on Equity

1 618,03 %

Current Ratio

1,01

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 801 000	7 994 000	5 687 000	4 370 000
Net Income	987 000	1 336 000	568 000	109 000
Total Assets	3 321 000	3 145 000	3 468 000	2 253 000
Total Equity	61 000	41 000	1 805 000	1 337 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 801 000	7 994 000	5 687 000	4 370 000
Expenditure	7 525 000	6 278 000	4 955 000	4 223 000
Operating Profit	1 277 000	1 715 000	732 000	147 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	0	6 000
Financial Balance	−1 000	0	1 000	−5 000
Earnings Before Tax	1 276 000	1 715 000	732 000	142 000
Tax	289 000	379 000	164 000	33 000
Net Income	987 000	1 336 000	568 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	19 000	30 000	0
Total Current Assets	3 293 000	3 126 000	3 438 000	2 253 000
Total Assets	3 321 000	3 145 000	3 468 000	2 253 000
Total Retained Equity	31 000	11 000	1 775 000	1 307 000
Total Equity	61 000	41 000	1 805 000	1 337 000
Total Long-Term Debt	3 000	1 000	2 000	0
Total Current Debt	3 258 000	3 103 000	1 661 000	916 000
Total Equity and Debt	3 321 000	3 145 000	3 468 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 904 000	8 297 000	5 438 000	4 587 000
Other Income	−103 000	−303 000	249 000	−217 000
Revenue	8 801 000	7 994 000	5 687 000	4 370 000
Cost of Goods Sold	0	0	161 000	0
Salary Costs	7 073 000	6 028 000	4 446 000	3 869 000
Depreciation	12 000	10 000	1 000	0
Impairment	0	0	0	0
Expenditure	7 525 000	6 278 000	4 955 000	4 223 000
Operating Profit	1 277 000	1 715 000	732 000	147 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	0	6 000
Financial Balance	−1 000	0	1 000	−5 000
Dividends	967 000	1 350 000	100 000	0
Net Income	987 000	1 336 000	568 000	109 000

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	28 000	19 000	30 000	0
Total Tangible Assets	28 000	19 000	30 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	19 000	30 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 062 000	2 297 000	2 773 000	1 580 000
Total Current Assets	3 293 000	3 126 000	3 438 000	2 253 000
Total Assets	3 321 000	3 145 000	3 468 000	2 253 000
Total Equity	61 000	41 000	1 805 000	1 337 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	1 000	2 000	0
Creditors	5 000	10 000	−6 000	21 000
Unpaid Taxes	1 369 000	893 000	556 000	392 000
Dividends	967 000	1 350 000	100 000	0
Other Current Debt	629 000	546 000	849 000	371 000
Total Current Debt	3 258 000	3 103 000	1 661 000	916 000
Total Equity and Debt	3 321 000	3 145 000	3 468 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 618,03 %	3 258,54 %	31,47 %	8,15 %
Debt-to-Equity Ratio	0,05	0,02	0	0
Operating Profit Margin	14,51 %	21,45 %	12,87 %	3,36 %
Current Ratio	1,01	1,01	2,07	2,46
Quick Ratio	1,01	1,01	2,07	2,46
Equity Ratio	0,02	0,01	0,52	0,59
Gross Profit Margin	100 %	100 %	97,17 %	100 %