WUT INVEST AS

3189 HORTEN

Finances

Return on Equity

−87,09 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	935 000	268 000	0	0
Net Income	−2 084 000	799 000	1 678 000	433 000
Total Assets	2 589 000	4 567 000	3 734 000	2 051 000
Total Equity	2 393 000	4 477 000	3 728 000	2 050 000

Income (NOK)	2022	2021	2020	2019
Revenue	935 000	268 000	0	0
Expenditure	978 000	273 000	19 000	22 000
Operating Profit	−44 000	−5 000	−18 000	−22 000
Financial Income	0	2 182 000	1 702 000	455 000
Financial Costs	2 041 000	1 365 000	0	0
Financial Balance	−2 041 000	817 000	1 702 000	455 000
Earnings Before Tax	−2 084 000	812 000	1 684 000	433 000
Tax	0	13 000	6 000	0
Net Income	−2 084 000	799 000	1 678 000	433 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 118 000	3 408 000	3 523 000	1 856 000
Total Current Assets	471 000	1 159 000	211 000	195 000
Total Assets	2 589 000	4 567 000	3 734 000	2 051 000
Total Retained Equity	2 143 000	4 227 000	3 478 000	1 800 000
Total Equity	2 393 000	4 477 000	3 728 000	2 050 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	196 000	90 000	6 000	1 000
Total Equity and Debt	2 589 000	4 567 000	3 734 000	2 051 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	935 000	268 000	0	0
Other Income	0	0	0	0
Revenue	935 000	268 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	872 000	218 000	0	0
Depreciation	0	0	10 000	10 000
Impairment	0	0	0	0
Expenditure	978 000	273 000	19 000	22 000
Operating Profit	−44 000	−5 000	−18 000	−22 000
Financial Income	0	2 182 000	1 702 000	455 000
Financial Costs	2 041 000	1 365 000	0	0
Financial Balance	−2 041 000	817 000	1 702 000	455 000
Dividends	0	50 000	0	30 000
Net Income	−2 084 000	799 000	1 678 000	433 000

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	10 000
Total Tangible Assets	0	0	0	10 000
Total Fiancial Fixed Assets	2 118 000	3 408 000	3 523 000	1 847 000
Total Fixed Assets	2 118 000	3 408 000	3 523 000	1 856 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	240 000	211 000	195 000
Total Current Assets	471 000	1 159 000	211 000	195 000
Total Assets	2 589 000	4 567 000	3 734 000	2 051 000
Total Equity	2 393 000	4 477 000	3 728 000	2 050 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	115 000	57 000	0	0
Dividends	0	50 000	0	30 000
Other Current Debt	80 000	20 000	0	0
Total Current Debt	196 000	90 000	6 000	1 000
Total Equity and Debt	2 589 000	4 567 000	3 734 000	2 051 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−87,09 %	17,85 %	45,01 %	21,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,71 %	−1,87 %	-	-
Current Ratio	2,4	12,88	35,17	195
Quick Ratio	2,4	12,88	35,17	195
Equity Ratio	0,92	0,98	1	1
Gross Profit Margin	100 %	100 %	-	-