WANGEN REGNSKAP AS

2213 KONGSVINGER

Finances

Return on Equity

−22,35 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 548 000	1 517 000	1 671 000
Net Income	−276 000	894 000	885 000	430 000
Total Assets	2 339 000	1 682 000	1 899 000	1 750 000
Total Equity	1 235 000	979 000	1 286 000	1 429 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 548 000	1 517 000	1 671 000
Expenditure	2 476 000	1 095 000	1 075 000	1 120 000
Operating Profit	−776 000	453 000	443 000	551 000
Financial Income	501 000	541 000	541 000	0
Financial Costs	0	0	1 000	0
Financial Balance	501 000	541 000	540 000	0
Earnings Before Tax	−276 000	994 000	983 000	551 000
Tax	0	100 000	98 000	121 000
Net Income	−276 000	894 000	885 000	430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 133 000	1 093 000	1 093 000	1 093 000
Total Current Assets	1 206 000	589 000	806 000	657 000
Total Assets	2 339 000	1 682 000	1 899 000	1 750 000
Total Retained Equity	1 180 000	925 000	1 231 000	1 235 000
Total Equity	1 235 000	979 000	1 286 000	1 429 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 105 000	703 000	613 000	321 000
Total Equity and Debt	2 339 000	1 682 000	1 899 000	1 750 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 700 000	1 548 000	1 517 000	1 666 000
Other Income	0	0	0	5 000
Revenue	1 700 000	1 548 000	1 517 000	1 671 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 297 000	964 000	944 000	889 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 476 000	1 095 000	1 075 000	1 120 000
Operating Profit	−776 000	453 000	443 000	551 000
Financial Income	501 000	541 000	541 000	0
Financial Costs	0	0	1 000	0
Financial Balance	501 000	541 000	540 000	0
Dividends	0	0	0	0
Net Income	−276 000	894 000	885 000	430 000

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	1 133 000	1 093 000	1 093 000	1 093 000
Total Fixed Assets	1 133 000	1 093 000	1 093 000	1 093 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	115 000	282 000	334 000	471 000
Total Current Assets	1 206 000	589 000	806 000	657 000
Total Assets	2 339 000	1 682 000	1 899 000	1 750 000
Total Equity	1 235 000	979 000	1 286 000	1 429 000
Short-Term Group Debt	0	0	301 000	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	4 000	4 000	7 000
Unpaid Taxes	277 000	145 000	106 000	100 000
Dividends	0	0	0	0
Other Current Debt	824 000	453 000	106 000	92 000
Total Current Debt	1 105 000	703 000	613 000	321 000
Total Equity and Debt	2 339 000	1 682 000	1 899 000	1 750 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,35 %	91,32 %	68,82 %	30,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−45,65 %	29,26 %	29,2 %	32,97 %
Current Ratio	1,09	0,84	1,31	2,05
Quick Ratio	1,09	0,84	1,31	2,05
Equity Ratio	0,53	0,58	0,68	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %