WIPAK NORWAY

1369 STABEKK

Finances

Share Ownership

Return on Equity

62,69 %

Current Ratio

3,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 435 000	9 088 000	9 090 000	7 310 000
Net Income	3 302 000	918 000	1 408 000	−181 000
Total Assets	7 029 000	3 095 000	2 065 000	374 000
Total Equity	5 267 000	1 965 000	1 047 000	−361 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 435 000	9 088 000	9 090 000	7 310 000
Expenditure	8 202 000	7 910 000	7 492 000	7 492 000
Operating Profit	4 233 000	1 177 000	1 597 000	−182 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	4 234 000	1 177 000	1 597 000	−181 000
Tax	931 000	259 000	189 000	0
Net Income	3 302 000	918 000	1 408 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	50 000	0	0
Total Current Assets	6 979 000	3 045 000	2 065 000	374 000
Total Assets	7 029 000	3 095 000	2 065 000	374 000
Total Retained Equity	5 267 000	1 965 000	1 047 000	−361 000
Total Equity	5 267 000	1 965 000	1 047 000	−361 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 762 000	1 130 000	1 018 000	735 000
Total Equity and Debt	7 029 000	3 095 000	2 065 000	374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 435 000	9 088 000	9 090 000	7 310 000
Revenue	12 435 000	9 088 000	9 090 000	7 310 000
Cost of Goods Sold	5 000	5 000	38 000	4 000
Salary Costs	5 250 000	5 598 000	5 150 000	4 756 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 202 000	7 910 000	7 492 000	7 492 000
Operating Profit	4 233 000	1 177 000	1 597 000	−182 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	3 302 000	918 000	1 408 000	−181 000

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	50 000	50 000	0	0
Total Fixed Assets	50 000	50 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	552 000	618 000	652 000	330 000
Total Current Assets	6 979 000	3 045 000	2 065 000	374 000
Total Assets	7 029 000	3 095 000	2 065 000	374 000
Total Equity	5 267 000	1 965 000	1 047 000	−361 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	51 000	37 000	38 000
Unpaid Taxes	400 000	387 000	382 000	326 000
Dividends	0	0	0	0
Other Current Debt	431 000	433 000	410 000	371 000
Total Current Debt	1 762 000	1 130 000	1 018 000	735 000
Total Equity and Debt	7 029 000	3 095 000	2 065 000	374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,69 %	46,72 %	134,48 %	50,14 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	34,04 %	12,95 %	17,57 %	−2,49 %
Current Ratio	3,96	2,69	2,03	0,51
Quick Ratio	3,96	2,69	2,03	0,51
Equity Ratio	0,75	0,63	0,51	−0,97
Gross Profit Margin	99,96 %	99,94 %	99,58 %	99,95 %