WENCHES AGENTUR AS

4319 SANDNES

Finances

Share Ownership

Return on Equity

37,28 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 329 000	1 323 000	1 121 000	1 143 000
Net Income	63 000	247 000	93 000	−14 000
Total Assets	588 000	521 000	420 000	301 000
Total Equity	169 000	306 000	206 000	113 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 329 000	1 323 000	1 121 000	1 143 000
Expenditure	1 246 000	1 007 000	1 004 000	1 157 000
Operating Profit	82 000	316 000	117 000	−14 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Earnings Before Tax	81 000	316 000	117 000	−14 000
Tax	18 000	70 000	24 000	0
Net Income	63 000	247 000	93 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	588 000	521 000	420 000	301 000
Total Assets	588 000	521 000	420 000	301 000
Total Retained Equity	138 000	274 000	175 000	81 000
Total Equity	169 000	306 000	206 000	113 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	284 000	215 000	213 000	188 000
Total Equity and Debt	588 000	521 000	420 000	301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 329 000	1 323 000	1 121 000	1 140 000
Other Income	0	0	0	3 000
Revenue	1 329 000	1 323 000	1 121 000	1 143 000
Cost of Goods Sold	16 000	0	6 000	9 000
Salary Costs	894 000	843 000	742 000	938 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 246 000	1 007 000	1 004 000	1 157 000
Operating Profit	82 000	316 000	117 000	−14 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Dividends	200 000	147 000	0	0
Net Income	63 000	247 000	93 000	−14 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	580 000	462 000	400 000	242 000
Total Current Assets	588 000	521 000	420 000	301 000
Total Assets	588 000	521 000	420 000	301 000
Total Equity	169 000	306 000	206 000	113 000
Short-Term Group Debt	0	79 000	72 000	86 000
Total Long-Term Debt	0	0	0	0
Creditors	0	−3 000	46 000	10 000
Unpaid Taxes	66 000	69 000	72 000	93 000
Dividends	200 000	147 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	284 000	215 000	213 000	188 000
Total Equity and Debt	588 000	521 000	420 000	301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,28 %	80,72 %	45,15 %	−12,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,17 %	23,89 %	10,44 %	−1,22 %
Current Ratio	2,07	2,42	1,97	1,6
Quick Ratio	2,07	2,42	1,97	1,6
Equity Ratio	0,29	0,59	0,49	0,38
Gross Profit Margin	98,8 %	100 %	99,46 %	99,21 %