WOW FILM AS

7650 VERDAL

Finances

Share Ownership

Return on Equity

−22,73 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	321 000	676 000	543 000	576 000
Net Income	−15 000	2 000	131 000	−68 000
Total Assets	128 000	240 000	232 000	188 000
Total Equity	66 000	81 000	78 000	−52 000

Income (NOK)	2022	2021	2020	2019
Revenue	321 000	676 000	543 000	576 000
Expenditure	341 000	673 000	372 000	661 000
Operating Profit	−19 000	3 000	171 000	−85 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	3 000	2 000
Financial Balance	0	−1 000	−3 000	−2 000
Earnings Before Tax	−19 000	3 000	168 000	−87 000
Tax	−4 000	1 000	37 000	−19 000
Net Income	−15 000	2 000	131 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	57 000	10 000	57 000
Total Current Assets	76 000	182 000	222 000	131 000
Total Assets	128 000	240 000	232 000	188 000
Total Retained Equity	36 000	51 000	48 000	−82 000
Total Equity	66 000	81 000	78 000	−52 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	62 000	159 000	154 000	240 000
Total Equity and Debt	128 000	240 000	232 000	188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	315 000	676 000	543 000	576 000
Other Income	7 000	0	0	0
Revenue	321 000	676 000	543 000	576 000
Cost of Goods Sold	0	0	0	0
Salary Costs	186 000	357 000	136 000	358 000
Depreciation	10 000	4 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	341 000	673 000	372 000	661 000
Operating Profit	−19 000	3 000	171 000	−85 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	3 000	2 000
Financial Balance	0	−1 000	−3 000	−2 000
Dividends	0	0	0	0
Net Income	−15 000	2 000	131 000	−68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	7 000	7 000	44 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	41 000	51 000	3 000	12 000
Fixtures	0	0	0	0
Total Tangible Assets	41 000	51 000	3 000	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 000	57 000	10 000	57 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	119 000	178 000	118 000
Total Current Assets	76 000	182 000	222 000	131 000
Total Assets	128 000	240 000	232 000	188 000
Total Equity	66 000	81 000	78 000	−52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	51 000	49 000	63 000
Unpaid Taxes	21 000	54 000	21 000	123 000
Dividends	0	0	0	0
Other Current Debt	18 000	54 000	83 000	54 000
Total Current Debt	62 000	159 000	154 000	240 000
Total Equity and Debt	128 000	240 000	232 000	188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,73 %	2,47 %	167,95 %	130,77 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−5,92 %	0,44 %	31,49 %	−14,76 %
Current Ratio	1,23	1,14	1,44	0,55
Quick Ratio	1,23	1,14	1,44	0,55
Equity Ratio	0,52	0,34	0,34	−0,28
Gross Profit Margin	100 %	100 %	100 %	100 %