WLAN BERGEN AS

5131 NYBORG

Finances

Share Ownership

Return on Equity

−363,16 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 425 000	2 228 000	1 602 000	1 750 000
Net Income	−69 000	191 000	42 000	−330 000
Total Assets	229 000	163 000	152 000	159 000
Total Equity	19 000	88 000	−160 000	−202 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 425 000	2 228 000	1 602 000	1 750 000
Expenditure	2 491 000	1 974 000	1 557 000	2 075 000
Operating Profit	−66 000	253 000	45 000	−326 000
Financial Income	0	0	0	0
Financial Costs	3 000	9 000	3 000	5 000
Financial Balance	−3 000	−9 000	−3 000	−5 000
Earnings Before Tax	−69 000	245 000	42 000	−330 000
Tax	0	54 000	0	0
Net Income	−69 000	191 000	42 000	−330 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	24 000	24 000	24 000
Total Current Assets	205 000	139 000	128 000	135 000
Total Assets	229 000	163 000	152 000	159 000
Total Retained Equity	−11 000	58 000	−190 000	−232 000
Total Equity	19 000	88 000	−160 000	−202 000
Total Long-Term Debt	0	0	121 000	84 000
Total Current Debt	210 000	75 000	191 000	277 000
Total Equity and Debt	229 000	163 000	152 000	159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 421 000	2 225 000	1 602 000	1 750 000
Other Income	4 000	3 000	0	0
Revenue	2 425 000	2 228 000	1 602 000	1 750 000
Cost of Goods Sold	1 062 000	1 036 000	785 000	695 000
Salary Costs	668 000	320 000	328 000	738 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 491 000	1 974 000	1 557 000	2 075 000
Operating Profit	−66 000	253 000	45 000	−326 000
Financial Income	0	0	0	0
Financial Costs	3 000	9 000	3 000	5 000
Financial Balance	−3 000	−9 000	−3 000	−5 000
Dividends	0	0	0	0
Net Income	−69 000	191 000	42 000	−330 000

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	24 000	24 000	24 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	24 000	24 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	13 000	86 000	17 000
Total Current Assets	205 000	139 000	128 000	135 000
Total Assets	229 000	163 000	152 000	159 000
Total Equity	19 000	88 000	−160 000	−202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	121 000	84 000
Creditors	−190 000	−134 000	0	0
Unpaid Taxes	219 000	44 000	30 000	81 000
Dividends	0	0	0	0
Other Current Debt	181 000	111 000	161 000	196 000
Total Current Debt	210 000	75 000	191 000	277 000
Total Equity and Debt	229 000	163 000	152 000	159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−363,16 %	217,05 %	−26,25 %	163,37 %
Debt-to-Equity Ratio	0	0	−0,76	−0,42
Operating Profit Margin	−2,72 %	11,36 %	2,81 %	−18,63 %
Current Ratio	0,98	1,85	0,67	0,49
Quick Ratio	0,98	1,85	0,67	0,49
Equity Ratio	0,08	0,54	−1,05	−1,27
Gross Profit Margin	56,21 %	53,5 %	51 %	60,29 %