WEDDE CONSULTING AS

1169 OSLO

Finances

Return on Equity

2,9 %

Current Ratio

73,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	8 000	505 000
Net Income	178 000	170 000	6 830 000	2 236 000
Total Assets	6 203 000	6 730 000	8 369 000	2 481 000
Total Equity	6 141 000	6 662 000	7 343 000	447 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	8 000	505 000
Expenditure	48 000	38 000	77 000	484 000
Operating Profit	−48 000	−38 000	−68 000	22 000
Financial Income	476 000	125 000	7 001 000	2 250 000
Financial Costs	250 000	0	72 000	16 000
Financial Balance	226 000	125 000	6 929 000	2 234 000
Earnings Before Tax	178 000	86 000	6 861 000	2 256 000
Tax	0	−83 000	31 000	20 000
Net Income	178 000	170 000	6 830 000	2 236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 615 000	5 615 000	3 300 000	2 000 000
Total Current Assets	4 587 000	1 115 000	5 069 000	481 000
Total Assets	6 203 000	6 730 000	8 369 000	2 481 000
Total Retained Equity	5 936 000	6 457 000	7 138 000	242 000
Total Equity	6 141 000	6 662 000	7 343 000	447 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	62 000	68 000	1 027 000	2 034 000
Total Equity and Debt	6 203 000	6 730 000	8 369 000	2 481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	8 000	505 000
Other Income	0	0	0	0
Revenue	0	0	8 000	505 000
Cost of Goods Sold	0	0	75 000	482 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	48 000	38 000	77 000	484 000
Operating Profit	−48 000	−38 000	−68 000	22 000
Financial Income	476 000	125 000	7 001 000	2 250 000
Financial Costs	250 000	0	72 000	16 000
Financial Balance	226 000	125 000	6 929 000	2 234 000
Dividends	0	0	1 000 000	2 000 000
Net Income	178 000	170 000	6 830 000	2 236 000

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	1 615 000	5 615 000	3 300 000	2 000 000
Total Fixed Assets	1 615 000	5 615 000	3 300 000	2 000 000
Stock	0	0	0	0
Total Investments	0	0	190 000	190 000
Cash, Bank	1 337 000	1 114 000	4 879 000	291 000
Total Current Assets	4 587 000	1 115 000	5 069 000	481 000
Total Assets	6 203 000	6 730 000	8 369 000	2 481 000
Total Equity	6 141 000	6 662 000	7 343 000	447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−2 000	0	9 000	7 000
Unpaid Taxes	−4 000	0	−13 000	7 000
Dividends	0	0	1 000 000	2 000 000
Other Current Debt	68 000	68 000	0	0
Total Current Debt	62 000	68 000	1 027 000	2 034 000
Total Equity and Debt	6 203 000	6 730 000	8 369 000	2 481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,9 %	2,55 %	93,01 %	500,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	−850 %	4,36 %
Current Ratio	73,98	16,4	4,94	0,24
Quick Ratio	73,98	16,4	4,94	0,24
Equity Ratio	0,99	0,99	0,88	0,18
Gross Profit Margin	-	-	−837,5 %	4,55 %