WANSHU AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

198,91 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 300 000	1 860 000	1 883 000	967 000
Net Income	1 094 000	794 000	801 000	291 000
Total Assets	2 157 000	1 667 000	1 653 000	954 000
Total Equity	550 000	456 000	413 000	362 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 300 000	1 860 000	1 883 000	967 000
Expenditure	897 000	842 000	856 000	594 000
Operating Profit	1 403 000	1 018 000	1 028 000	373 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	1 402 000	1 018 000	1 026 000	373 000
Tax	308 000	224 000	226 000	82 000
Net Income	1 094 000	794 000	801 000	291 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 157 000	1 667 000	1 653 000	954 000
Total Assets	2 157 000	1 667 000	1 653 000	954 000
Total Retained Equity	532 000	438 000	394 000	344 000
Total Equity	550 000	456 000	413 000	362 000
Total Long-Term Debt	0	0	0	4 000
Total Current Debt	1 607 000	1 211 000	1 240 000	588 000
Total Equity and Debt	2 157 000	1 667 000	1 653 000	954 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 611 000	1 624 000	1 948 000	827 000
Other Income	−311 000	236 000	−65 000	140 000
Revenue	2 300 000	1 860 000	1 883 000	967 000
Cost of Goods Sold	1 000	1 000	1 000	1 000
Salary Costs	772 000	732 000	694 000	480 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	897 000	842 000	856 000	594 000
Operating Profit	1 403 000	1 018 000	1 028 000	373 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	1 000 000	750 000	750 000	250 000
Net Income	1 094 000	794 000	801 000	291 000

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	1 608 000	1 356 000	1 575 000	779 000
Total Current Assets	2 157 000	1 667 000	1 653 000	954 000
Total Assets	2 157 000	1 667 000	1 653 000	954 000
Total Equity	550 000	456 000	413 000	362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 000
Creditors	18 000	20 000	23 000	18 000
Unpaid Taxes	200 000	93 000	134 000	185 000
Dividends	1 000 000	750 000	750 000	250 000
Other Current Debt	81 000	124 000	103 000	49 000
Total Current Debt	1 607 000	1 211 000	1 240 000	588 000
Total Equity and Debt	2 157 000	1 667 000	1 653 000	954 000

Financial indicators	2022	2021	2020	2019
Return on Equity	198,91 %	174,12 %	193,95 %	80,39 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	61 %	54,73 %	54,59 %	38,57 %
Current Ratio	1,34	1,38	1,33	1,62
Quick Ratio	1,34	1,38	1,33	1,62
Equity Ratio	0,25	0,27	0,25	0,38
Gross Profit Margin	99,96 %	99,95 %	99,95 %	99,9 %