WICOM HOLDING AS

1337 SANDVIKA

Finances

Return on Equity

1,25 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	0	0	0
Net Income	25 000	−18 000	−11 000	−16 000
Total Assets	2 042 000	2 013 000	2 013 000	0
Total Equity	2 000 000	1 975 000	1 993 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	0	0	0
Expenditure	24 000	18 000	11 000	8 000
Operating Profit	26 000	−18 000	−11 000	−8 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	8 000
Financial Balance	−1 000	0	0	−8 000
Earnings Before Tax	25 000	−18 000	−11 000	−16 000
Tax	0	0	0	0
Net Income	25 000	−18 000	−11 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 832 000	1 832 000	1 832 000	0
Total Current Assets	210 000	181 000	181 000	0
Total Assets	2 042 000	2 013 000	2 013 000	0
Total Retained Equity	−42 000	−67 000	−49 000	−38 000
Total Equity	2 000 000	1 975 000	1 993 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	42 000	39 000	20 000	8 000
Total Equity and Debt	2 042 000	2 013 000	2 013 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	0	0	0
Other Income	0	0	0	0
Revenue	50 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	24 000	18 000	11 000	8 000
Operating Profit	26 000	−18 000	−11 000	−8 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	8 000
Financial Balance	−1 000	0	0	−8 000
Dividends	0	0	0	0
Net Income	25 000	−18 000	−11 000	−16 000

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	1 832 000	1 832 000	1 832 000	0
Total Fixed Assets	1 832 000	1 832 000	1 832 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	1 000	1 000	0
Total Current Assets	210 000	181 000	181 000	0
Total Assets	2 042 000	2 013 000	2 013 000	0
Total Equity	2 000 000	1 975 000	1 993 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	39 000	20 000	8 000
Total Current Debt	42 000	39 000	20 000	8 000
Total Equity and Debt	2 042 000	2 013 000	2 013 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	1,25 %	−0,91 %	−0,55 %	200 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	52 %	-	-	-
Current Ratio	5	4,64	9,05	0
Quick Ratio	5	4,64	9,05	0
Equity Ratio	0,98	0,98	0,99	-
Gross Profit Margin	100 %	-	-	-