WEIRAH NET AS

5010 BERGEN

Finances

Share Ownership

Return on Equity

26,32 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 416 000	473 000	1 100 000	2 425 000
Net Income	10 000	73 000	−80 000	8 000
Total Assets	387 000	19 700 000	189 000	279 000
Total Equity	38 000	28 000	−44 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 416 000	473 000	1 100 000	2 425 000
Expenditure	2 414 000	380 000	1 177 000	2 414 000
Operating Profit	3 000	93 000	−76 000	10 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	4 000	0
Financial Balance	2 000	0	−4 000	0
Earnings Before Tax	4 000	93 000	−80 000	10 000
Tax	−6 000	20 000	0	2 000
Net Income	10 000	73 000	−80 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	202 000	56 000	56 000
Total Current Assets	387 000	19 498 000	133 000	223 000
Total Assets	387 000	19 700 000	189 000	279 000
Total Retained Equity	8 000	4 000	−69 000	11 000
Total Equity	38 000	28 000	−44 000	36 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	349 000	19 672 000	233 000	244 000
Total Equity and Debt	387 000	19 700 000	189 000	279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	496 000	2 059 000
Other Income	2 416 000	473 000	605 000	365 000
Revenue	2 416 000	473 000	1 100 000	2 425 000
Cost of Goods Sold	0	0	484 000	1 850 000
Salary Costs	1 945 000	323 000	540 000	406 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 414 000	380 000	1 177 000	2 414 000
Operating Profit	3 000	93 000	−76 000	10 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	4 000	0
Financial Balance	2 000	0	−4 000	0
Dividends	0	0	0	0
Net Income	10 000	73 000	−80 000	8 000

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	202 000	56 000	56 000
Total Fixed Assets	0	202 000	56 000	56 000
Stock	0	0	0	12 000
Total Investments	0	0	0	0
Cash, Bank	194 000	19 498 000	123 000	176 000
Total Current Assets	387 000	19 498 000	133 000	223 000
Total Assets	387 000	19 700 000	189 000	279 000
Total Equity	38 000	28 000	−44 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 574 000	79 000	98 000
Unpaid Taxes	185 000	32 000	44 000	107 000
Dividends	0	0	0	0
Other Current Debt	152 000	25 000	111 000	37 000
Total Current Debt	349 000	19 672 000	233 000	244 000
Total Equity and Debt	387 000	19 700 000	189 000	279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,32 %	260,71 %	181,82 %	22,22 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	0,12 %	19,66 %	−6,91 %	0,41 %
Current Ratio	1,11	0,99	0,57	0,91
Quick Ratio	1,11	0,99	0,57	0,96
Equity Ratio	0,1	0	−0,23	0,13
Gross Profit Margin	100 %	100 %	56 %	23,71 %