WIFA FARGE & INTERIØRKJEDE AS

0667 OSLO

Finances

Return on Equity

6,56 %

Current Ratio

7,05

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 947 000	3 963 000	4 273 000	3 754 000
Net Income	180 000	1 339 000	1 643 000	1 572 000
Total Assets	3 157 000	4 216 000	3 949 000	3 367 000
Total Equity	2 745 000	2 565 000	2 226 000	1 582 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 947 000	3 963 000	4 273 000	3 754 000
Expenditure	2 514 000	2 468 000	2 269 000	1 883 000
Operating Profit	433 000	1 495 000	2 003 000	1 871 000
Financial Income	27 000	174 000	83 000	116 000
Financial Costs	185 000	0	0	1 000
Financial Balance	−158 000	174 000	83 000	115 000
Earnings Before Tax	275 000	1 669 000	2 085 000	1 985 000
Tax	95 000	330 000	442 000	413 000
Net Income	180 000	1 339 000	1 643 000	1 572 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	484 000	549 000	393 000	462 000
Total Current Assets	2 673 000	3 667 000	3 556 000	2 905 000
Total Assets	3 157 000	4 216 000	3 949 000	3 367 000
Total Retained Equity	2 700 000	2 520 000	2 181 000	1 537 000
Total Equity	2 745 000	2 565 000	2 226 000	1 582 000
Total Long-Term Debt	34 000	34 000	18 000	16 000
Total Current Debt	379 000	1 617 000	1 705 000	1 768 000
Total Equity and Debt	3 157 000	4 216 000	3 949 000	3 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 947 000	3 913 000	4 273 000	3 754 000
Other Income	0	50 000	0	0
Revenue	2 947 000	3 963 000	4 273 000	3 754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 129 000	2 027 000	1 906 000	1 473 000
Depreciation	79 000	76 000	69 000	23 000
Impairment	0	0	0	0
Expenditure	2 514 000	2 468 000	2 269 000	1 883 000
Operating Profit	433 000	1 495 000	2 003 000	1 871 000
Financial Income	27 000	174 000	83 000	116 000
Financial Costs	185 000	0	0	1 000
Financial Balance	−158 000	174 000	83 000	115 000
Dividends	0	1 000 000	1 000 000	1 000 000
Net Income	180 000	1 339 000	1 643 000	1 572 000

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	470 000	549 000	393 000	462 000
Total Tangible Assets	470 000	549 000	393 000	462 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	484 000	549 000	393 000	462 000
Stock	0	0	0	0
Total Investments	1 525 000	1 530 000	961 000	445 000
Cash, Bank	381 000	1 473 000	1 908 000	1 934 000
Total Current Assets	2 673 000	3 667 000	3 556 000	2 905 000
Total Assets	3 157 000	4 216 000	3 949 000	3 367 000
Total Equity	2 745 000	2 565 000	2 226 000	1 582 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000	34 000	18 000	16 000
Creditors	0	0	0	0
Unpaid Taxes	161 000	185 000	150 000	291 000
Dividends	0	1 000 000	1 000 000	1 000 000
Other Current Debt	123 000	118 000	114 000	80 000
Total Current Debt	379 000	1 617 000	1 705 000	1 768 000
Total Equity and Debt	3 157 000	4 216 000	3 949 000	3 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,56 %	52,2 %	73,81 %	99,37 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	14,69 %	37,72 %	46,88 %	49,84 %
Current Ratio	7,05	2,27	2,09	1,64
Quick Ratio	7,05	2,27	2,09	1,64
Equity Ratio	0,87	0,61	0,56	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %