WISEWOOD AS

0283 OSLO

Finances

Share Ownership

Return on Equity

10,64 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 242 000	7 592 000	14 425 000	34 157 000
Net Income	15 000	−607 000	−434 000	216 000
Total Assets	2 543 000	1 302 000	2 465 000	6 772 000
Total Equity	141 000	127 000	734 000	1 168 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 242 000	7 592 000	14 425 000	34 157 000
Expenditure	4 229 000	8 155 000	14 883 000	33 722 000
Operating Profit	12 000	−564 000	−458 000	435 000
Financial Income	24 000	26 000	56 000	44 000
Financial Costs	21 000	70 000	50 000	193 000
Financial Balance	3 000	−44 000	6 000	−149 000
Earnings Before Tax	15 000	−607 000	−451 000	286 000
Tax	0	0	−18 000	70 000
Net Income	15 000	−607 000	−434 000	216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	152 000	256 000	389 000
Total Current Assets	2 501 000	1 150 000	2 209 000	6 382 000
Total Assets	2 543 000	1 302 000	2 465 000	6 772 000
Total Retained Equity	111 000	97 000	704 000	1 138 000
Total Equity	141 000	127 000	734 000	1 168 000
Total Long-Term Debt	0	0	0	18 000
Total Current Debt	2 402 000	1 175 000	1 731 000	5 586 000
Total Equity and Debt	2 543 000	1 302 000	2 465 000	6 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 242 000	7 591 000	14 397 000	34 157 000
Other Income	0	1 000	28 000	0
Revenue	4 242 000	7 592 000	14 425 000	34 157 000
Cost of Goods Sold	3 351 000	5 950 000	8 920 000	28 221 000
Salary Costs	482 000	1 301 000	4 407 000	4 008 000
Depreciation	103 000	105 000	95 000	63 000
Impairment	0	0	0	0
Expenditure	4 229 000	8 155 000	14 883 000	33 722 000
Operating Profit	12 000	−564 000	−458 000	435 000
Financial Income	24 000	26 000	56 000	44 000
Financial Costs	21 000	70 000	50 000	193 000
Financial Balance	3 000	−44 000	6 000	−149 000
Dividends	0	0	0	0
Net Income	15 000	−607 000	−434 000	216 000

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	43 000	146 000	251 000	346 000
Total Tangible Assets	43 000	146 000	251 000	346 000
Total Fiancial Fixed Assets	0	6 000	5 000	43 000
Total Fixed Assets	43 000	152 000	256 000	389 000
Stock	0	296 000	625 000	5 000
Total Investments	0	0	0	0
Cash, Bank	1 153 000	524 000	517 000	2 411 000
Total Current Assets	2 501 000	1 150 000	2 209 000	6 382 000
Total Assets	2 543 000	1 302 000	2 465 000	6 772 000
Total Equity	141 000	127 000	734 000	1 168 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	18 000
Creditors	514 000	62 000	189 000	3 387 000
Unpaid Taxes	729 000	441 000	632 000	848 000
Dividends	0	0	0	0
Other Current Debt	1 159 000	672 000	910 000	1 268 000
Total Current Debt	2 402 000	1 175 000	1 731 000	5 586 000
Total Equity and Debt	2 543 000	1 302 000	2 465 000	6 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,64 %	−477,95 %	−59,13 %	18,49 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	0,28 %	−7,43 %	−3,18 %	1,27 %
Current Ratio	1,04	0,98	1,28	1,14
Quick Ratio	1,04	1,31	2	1,14
Equity Ratio	0,06	0,1	0,3	0,17
Gross Profit Margin	21 %	21,63 %	38,16 %	17,38 %