ASIAN WOK AS

5750 ODDA

Finances

Return on Equity

69,73 %

Current Ratio

2,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 978 000	3 929 000	1 687 000	3 514 000
Net Income	1 433 000	279 000	51 000	−199 000
Total Assets	2 917 000	1 371 000	1 114 000	946 000
Total Equity	2 055 000	622 000	343 000	292 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 978 000	3 929 000	1 687 000	3 514 000
Expenditure	4 157 000	3 279 000	1 629 000	3 704 000
Operating Profit	1 821 000	650 000	58 000	−190 000
Financial Income	13 000	6 000	3 000	0
Financial Costs	0	264 000	10 000	9 000
Financial Balance	13 000	−258 000	−7 000	−9 000
Earnings Before Tax	1 834 000	392 000	51 000	−199 000
Tax	401 000	113 000	0	0
Net Income	1 433 000	279 000	51 000	−199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 062 000	228 000	46 000	40 000
Total Current Assets	1 855 000	1 142 000	1 069 000	906 000
Total Assets	2 917 000	1 371 000	1 114 000	946 000
Total Retained Equity	2 005 000	572 000	293 000	242 000
Total Equity	2 055 000	622 000	343 000	292 000
Total Long-Term Debt	0	270 000	295 000	0
Total Current Debt	862 000	479 000	476 000	654 000
Total Equity and Debt	2 917 000	1 371 000	1 114 000	946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 978 000	3 806 000	1 687 000	3 514 000
Other Income	0	123 000	0	0
Revenue	5 978 000	3 929 000	1 687 000	3 514 000
Cost of Goods Sold	1 694 000	919 000	496 000	1 105 000
Salary Costs	1 539 000	1 536 000	610 000	1 983 000
Depreciation	8 000	19 000	16 000	49 000
Impairment	0	0	0	0
Expenditure	4 157 000	3 279 000	1 629 000	3 704 000
Operating Profit	1 821 000	650 000	58 000	−190 000
Financial Income	13 000	6 000	3 000	0
Financial Costs	0	264 000	10 000	9 000
Financial Balance	13 000	−258 000	−7 000	−9 000
Dividends	0	0	0	0
Net Income	1 433 000	279 000	51 000	−199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 000	17 000	21 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	10 000	25 000	40 000
Total Tangible Assets	12 000	27 000	46 000	40 000
Total Fiancial Fixed Assets	1 050 000	201 000	0	0
Total Fixed Assets	1 062 000	228 000	46 000	40 000
Stock	91 000	91 000	27 000	22 000
Total Investments	0	0	0	0
Cash, Bank	479 000	288 000	262 000	64 000
Total Current Assets	1 855 000	1 142 000	1 069 000	906 000
Total Assets	2 917 000	1 371 000	1 114 000	946 000
Total Equity	2 055 000	622 000	343 000	292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	270 000	295 000	0
Creditors	35 000	75 000	198 000	110 000
Unpaid Taxes	153 000	103 000	156 000	295 000
Dividends	0	0	0	0
Other Current Debt	273 000	188 000	122 000	249 000
Total Current Debt	862 000	479 000	476 000	654 000
Total Equity and Debt	2 917 000	1 371 000	1 114 000	946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,73 %	44,86 %	14,87 %	−68,15 %
Debt-to-Equity Ratio	0	0,43	0,86	0
Operating Profit Margin	30,46 %	16,54 %	3,44 %	−5,41 %
Current Ratio	2,15	2,38	2,25	1,39
Quick Ratio	2,41	2,94	2,38	1,43
Equity Ratio	0,7	0,45	0,31	0,31
Gross Profit Margin	71,66 %	76,61 %	70,6 %	68,55 %