WIPS AS

7036 TRONDHEIM

Finances

Return on Equity

33,72 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 784 000	2 910 000	3 088 000	3 404 000
Net Income	933 000	1 083 000	825 000	1 344 000
Total Assets	5 031 000	4 372 000	4 275 000	4 183 000
Total Equity	2 767 000	2 104 000	2 521 000	2 696 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 784 000	2 910 000	3 088 000	3 404 000
Expenditure	2 602 000	1 463 000	1 631 000	1 657 000
Operating Profit	1 181 000	1 446 000	1 456 000	1 747 000
Financial Income	18 000	0	0	0
Financial Costs	8 000	47 000	312 000	24 000
Financial Balance	10 000	−47 000	−312 000	−24 000
Earnings Before Tax	1 191 000	1 400 000	1 144 000	1 723 000
Tax	258 000	317 000	319 000	379 000
Net Income	933 000	1 083 000	825 000	1 344 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 031 000	4 372 000	4 275 000	4 183 000
Total Assets	5 031 000	4 372 000	4 275 000	4 183 000
Total Retained Equity	2 749 000	2 086 000	2 503 000	2 678 000
Total Equity	2 767 000	2 104 000	2 521 000	2 696 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 264 000	2 268 000	1 753 000	1 487 000
Total Equity and Debt	5 031 000	4 372 000	4 275 000	4 183 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 784 000	2 910 000	3 088 000	3 404 000
Other Income	0	0	0	0
Revenue	3 784 000	2 910 000	3 088 000	3 404 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 480 000	1 362 000	1 492 000	1 249 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 602 000	1 463 000	1 631 000	1 657 000
Operating Profit	1 181 000	1 446 000	1 456 000	1 747 000
Financial Income	18 000	0	0	0
Financial Costs	8 000	47 000	312 000	24 000
Financial Balance	10 000	−47 000	−312 000	−24 000
Dividends	270 000	1 500 000	1 000 000	700 000
Net Income	933 000	1 083 000	825 000	1 344 000

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	3 846 000	3 846 000	3 079 000	3 432 000
Cash, Bank	801 000	−128 000	528 000	−71 000
Total Current Assets	5 031 000	4 372 000	4 275 000	4 183 000
Total Assets	5 031 000	4 372 000	4 275 000	4 183 000
Total Equity	2 767 000	2 104 000	2 521 000	2 696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	800 000	333 000	303 000	280 000
Dividends	270 000	1 500 000	1 000 000	700 000
Other Current Debt	936 000	118 000	131 000	132 000
Total Current Debt	2 264 000	2 268 000	1 753 000	1 487 000
Total Equity and Debt	5 031 000	4 372 000	4 275 000	4 183 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,72 %	51,47 %	32,73 %	49,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,21 %	49,69 %	47,15 %	51,32 %
Current Ratio	2,22	1,93	2,44	2,81
Quick Ratio	2,22	1,93	2,44	2,81
Equity Ratio	0,55	0,48	0,59	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %