W CONSULTING AS

0667 OSLO

Finances

Share Ownership

Return on Equity

−244,63 %

Current Ratio

0,46

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	557 000	403 000	70 000	225 000
Net Income	296 000	175 000	48 000	−140 000
Total Assets	102 000	7 000	49 000	−5 000
Total Equity	−121 000	−417 000	−593 000	−641 000

Income (NOK)	2021	2020	2019	2018
Revenue	557 000	403 000	70 000	225 000
Expenditure	259 000	227 000	20 000	193 000
Operating Profit	298 000	177 000	50 000	33 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	2 000	12 000
Financial Balance	−1 000	−1 000	−2 000	−12 000
Earnings Before Tax	296 000	175 000	48 000	20 000
Tax	0	0	0	160 000
Net Income	296 000	175 000	48 000	−140 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	102 000	7 000	49 000	−5 000
Total Assets	102 000	7 000	49 000	−5 000
Total Retained Equity	−151 000	−447 000	−623 000	−671 000
Total Equity	−121 000	−417 000	−593 000	−641 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	223 000	424 000	642 000	636 000
Total Equity and Debt	102 000	7 000	49 000	−5 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	70 000	225 000
Other Income	557 000	403 000	0	0
Revenue	557 000	403 000	70 000	225 000
Cost of Goods Sold	0	0	0	0
Salary Costs	78 000	16 000	0	−86 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	259 000	227 000	20 000	193 000
Operating Profit	298 000	177 000	50 000	33 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	2 000	12 000
Financial Balance	−1 000	−1 000	−2 000	−12 000
Dividends	0	0	0	0
Net Income	296 000	175 000	48 000	−140 000

Balance details (NOK)	2021	2020	2019	2018
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	93 000	4 000	49 000	−5 000
Total Current Assets	102 000	7 000	49 000	−5 000
Total Assets	102 000	7 000	49 000	−5 000
Total Equity	−121 000	−417 000	−593 000	−641 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	41 000	45 000	0	0
Unpaid Taxes	15 000	1 000	23 000	23 000
Dividends	0	0	0	0
Other Current Debt	167 000	378 000	619 000	613 000
Total Current Debt	223 000	424 000	642 000	636 000
Total Equity and Debt	102 000	7 000	49 000	−5 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−244,63 %	−41,97 %	−8,09 %	21,84 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	53,5 %	43,92 %	71,43 %	14,67 %
Current Ratio	0,46	0,02	0,08	−0,01
Quick Ratio	0,46	0,02	0,08	−0,01
Equity Ratio	−1,19	−59,57	−12,1	128,2
Gross Profit Margin	100 %	100 %	100 %	100 %