BUTIKKDRIFT WOLFF AS

5144 FYLLINGSDALEN

Finances

Share Ownership

Return on Equity

121,35 %

Current Ratio

0,9

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 306 000	40 000	0	4 000
Net Income	−108 000	35 000	−1 000	−20 000
Total Assets	787 000	20 000	4 000	9 000
Total Equity	−89 000	20 000	30 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 306 000	40 000	0	4 000
Expenditure	10 412 000	2 000	1 000	3 000
Operating Profit	−106 000	35 000	−1 000	−20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−106 000	35 000	−1 000	−20 000
Tax	3 000	0	0	0
Net Income	−108 000	35 000	−1 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	787 000	20 000	4 000	9 000
Total Assets	787 000	20 000	4 000	9 000
Total Retained Equity	−119 000	−10 000	0	−20 000
Total Equity	−89 000	20 000	30 000	10 000
Total Long-Term Debt	0	0	−19 000	23 000
Total Current Debt	875 000	0	0	0
Total Equity and Debt	787 000	20 000	11 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 280 000	40 000	0	4 000
Other Income	1 027 000	0	0	0
Revenue	10 306 000	40 000	0	4 000
Cost of Goods Sold	5 308 000	0	1 000	2 000
Salary Costs	3 532 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 412 000	2 000	1 000	3 000
Operating Profit	−106 000	35 000	−1 000	−20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−108 000	35 000	−1 000	−20 000

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	570 000	0	3 000	4 000
Total Investments	0	0	0	0
Cash, Bank	194 000	20 000	1 000	5 000
Total Current Assets	787 000	20 000	4 000	9 000
Total Assets	787 000	20 000	4 000	9 000
Total Equity	−89 000	20 000	30 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	−19 000	23 000
Creditors	246 000	0	0	0
Unpaid Taxes	271 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	358 000	0	0	0
Total Current Debt	875 000	0	0	0
Total Equity and Debt	787 000	20 000	11 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,35 %	175 %	−3,33 %	−200 %
Debt-to-Equity Ratio	−0	0	−0,63	2,3
Operating Profit Margin	−1,03 %	87,5 %	-	−500 %
Current Ratio	0,9	-	-	-
Quick Ratio	2,58	-	−1,33	−2,25
Equity Ratio	−0,11	1	7,5	1,11
Gross Profit Margin	48,5 %	100 %	-	50 %