HAPPY WIFEY AS

3475 SÆTRE

Finances

Share Ownership

Return on Equity

−117,04 %

Current Ratio

3,58

Debt-to-Equity Ratio

0,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	280 000	1 124 000	422 000	589 000
Net Income	−158 000	53 000	191 000	−5 000
Total Assets	297 000	551 000	387 000	106 000
Total Equity	135 000	293 000	240 000	49 000

Income (NOK)	2022	2021	2020	2019
Revenue	280 000	1 124 000	422 000	589 000
Expenditure	420 000	1 014 000	193 000	591 000
Operating Profit	−144 000	110 000	229 000	−1 000
Financial Income	2 000	0	3 000	0
Financial Costs	5 000	10 000	3 000	4 000
Financial Balance	−3 000	−10 000	0	−4 000
Earnings Before Tax	−148 000	101 000	229 000	−5 000
Tax	10 000	47 000	38 000	0
Net Income	−158 000	53 000	191 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	0	0	0
Total Current Assets	265 000	551 000	387 000	106 000
Total Assets	297 000	551 000	387 000	106 000
Total Retained Equity	105 000	263 000	210 000	19 000
Total Equity	135 000	293 000	240 000	49 000
Total Long-Term Debt	88 000	38 000	0	0
Total Current Debt	74 000	220 000	147 000	57 000
Total Equity and Debt	297 000	551 000	387 000	106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	228 000	1 124 000	422 000	589 000
Other Income	52 000	0	0	0
Revenue	280 000	1 124 000	422 000	589 000
Cost of Goods Sold	48 000	285 000	15 000	421 000
Salary Costs	0	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	420 000	1 014 000	193 000	591 000
Operating Profit	−144 000	110 000	229 000	−1 000
Financial Income	2 000	0	3 000	0
Financial Costs	5 000	10 000	3 000	4 000
Financial Balance	−3 000	−10 000	0	−4 000
Dividends	0	0	0	0
Net Income	−158 000	53 000	191 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	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	33 000	0	0	0
Stock	190 000	194 000	194 000	0
Total Investments	0	0	0	0
Cash, Bank	24 000	65 000	150 000	95 000
Total Current Assets	265 000	551 000	387 000	106 000
Total Assets	297 000	551 000	387 000	106 000
Total Equity	135 000	293 000	240 000	49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	88 000	38 000	0	0
Creditors	17 000	23 000	26 000	25 000
Unpaid Taxes	0	133 000	43 000	13 000
Dividends	0	0	0	0
Other Current Debt	58 000	0	40 000	18 000
Total Current Debt	74 000	220 000	147 000	57 000
Total Equity and Debt	297 000	551 000	387 000	106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−117,04 %	18,09 %	79,58 %	−10,2 %
Debt-to-Equity Ratio	0,65	0,13	0	0
Operating Profit Margin	−51,43 %	9,79 %	54,27 %	−0,17 %
Current Ratio	3,58	2,5	2,63	1,86
Quick Ratio	−2,28	21,19	−8,23	1,86
Equity Ratio	0,45	0,53	0,62	0,46
Gross Profit Margin	82,86 %	74,64 %	96,45 %	28,52 %