WILD FIRE FOODS AS

0277 OSLO

Finances

Share Ownership

Return on Equity

320,56 %

Current Ratio

0,58

Debt-to-Equity Ratio

−0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 251 000	3 422 000	2 564 000	2 624 000
Net Income	−577 000	191 000	152 000	−24 000
Total Assets	995 000	1 832 000	1 426 000	1 159 000
Total Equity	−180 000	425 000	234 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 251 000	3 422 000	2 564 000	2 624 000
Expenditure	2 834 000	3 172 000	2 374 000	2 649 000
Operating Profit	−583 000	249 000	191 000	−24 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	7 000	5 000	3 000	0
Financial Balance	−4 000	−4 000	−2 000	1 000
Earnings Before Tax	−587 000	245 000	188 000	−24 000
Tax	−10 000	54 000	36 000	0
Net Income	−577 000	191 000	152 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	380 000	468 000	244 000	63 000
Total Current Assets	615 000	1 364 000	1 182 000	1 097 000
Total Assets	995 000	1 832 000	1 426 000	1 159 000
Total Retained Equity	−210 000	395 000	204 000	52 000
Total Equity	−180 000	425 000	234 000	82 000
Total Long-Term Debt	107 000	125 000	148 000	0
Total Current Debt	1 068 000	1 282 000	1 044 000	1 077 000
Total Equity and Debt	995 000	1 832 000	1 426 000	1 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 251 000	3 313 000	2 564 000	2 624 000
Other Income	0	109 000	0	0
Revenue	2 251 000	3 422 000	2 564 000	2 624 000
Cost of Goods Sold	629 000	1 001 000	846 000	683 000
Salary Costs	1 330 000	1 294 000	900 000	1 098 000
Depreciation	52 000	8 000	7 000	0
Impairment	0	0	0	0
Expenditure	2 834 000	3 172 000	2 374 000	2 649 000
Operating Profit	−583 000	249 000	191 000	−24 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	7 000	5 000	3 000	0
Financial Balance	−4 000	−4 000	−2 000	1 000
Dividends	0	0	0	0
Net Income	−577 000	191 000	152 000	−24 000

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	317 000	406 000	182 000	0
Total Tangible Assets	317 000	406 000	182 000	0
Total Fiancial Fixed Assets	63 000	63 000	63 000	63 000
Total Fixed Assets	380 000	468 000	244 000	63 000
Stock	509 000	565 000	406 000	360 000
Total Investments	0	0	0	0
Cash, Bank	61 000	696 000	759 000	675 000
Total Current Assets	615 000	1 364 000	1 182 000	1 097 000
Total Assets	995 000	1 832 000	1 426 000	1 159 000
Total Equity	−180 000	425 000	234 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	107 000	125 000	148 000	0
Creditors	147 000	355 000	115 000	57 000
Unpaid Taxes	72 000	126 000	105 000	135 000
Dividends	0	0	0	0
Other Current Debt	848 000	762 000	791 000	885 000
Total Current Debt	1 068 000	1 282 000	1 044 000	1 077 000
Total Equity and Debt	995 000	1 832 000	1 426 000	1 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	320,56 %	44,94 %	64,96 %	−29,27 %
Debt-to-Equity Ratio	−0,59	0,29	0,63	0
Operating Profit Margin	−25,9 %	7,28 %	7,45 %	−0,91 %
Current Ratio	0,58	1,06	1,13	1,02
Quick Ratio	1,1	1,9	1,85	1,53
Equity Ratio	−0,18	0,23	0,16	0,07
Gross Profit Margin	72,06 %	70,75 %	67 %	73,97 %