MYWIFI AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

69,49 %

Current Ratio

23,67

Debt-to-Equity Ratio

5,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 875 000	5 847 000	7 979 000	7 073 000
Net Income	205 000	84 000	−208 000	−183 000
Total Assets	1 916 000	2 429 000	3 574 000	2 570 000
Total Equity	295 000	90 000	6 000	214 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 875 000	5 847 000	7 979 000	7 073 000
Expenditure	3 613 000	5 739 000	8 248 000	7 308 000
Operating Profit	262 000	108 000	−268 000	−236 000
Financial Income	1 000	0	2 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	1 000	0	2 000	0
Earnings Before Tax	263 000	108 000	−266 000	−235 000
Tax	58 000	24 000	−59 000	−52 000
Net Income	205 000	84 000	−208 000	−183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	117 000	108 000	111 000	52 000
Total Current Assets	1 799 000	2 321 000	3 463 000	2 518 000
Total Assets	1 916 000	2 429 000	3 574 000	2 570 000
Total Retained Equity	265 000	60 000	−24 000	184 000
Total Equity	295 000	90 000	6 000	214 000
Total Long-Term Debt	1 545 000	2 145 000	3 281 000	1 856 000
Total Current Debt	76 000	194 000	287 000	500 000
Total Equity and Debt	1 916 000	2 429 000	3 574 000	2 570 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 875 000	5 846 000	7 978 000	7 072 000
Other Income	0	0	1 000	1 000
Revenue	3 875 000	5 847 000	7 979 000	7 073 000
Cost of Goods Sold	3 289 000	5 007 000	6 894 000	5 973 000
Salary Costs	134 000	414 000	943 000	971 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 613 000	5 739 000	8 248 000	7 308 000
Operating Profit	262 000	108 000	−268 000	−236 000
Financial Income	1 000	0	2 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	1 000	0	2 000	0
Dividends	0	0	0	0
Net Income	205 000	84 000	−208 000	−183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	117 000	108 000	111 000	52 000
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	117 000	108 000	111 000	52 000
Stock	1 657 000	1 444 000	1 167 000	1 451 000
Total Investments	0	0	0	0
Cash, Bank	45 000	568 000	1 561 000	348 000
Total Current Assets	1 799 000	2 321 000	3 463 000	2 518 000
Total Assets	1 916 000	2 429 000	3 574 000	2 570 000
Total Equity	295 000	90 000	6 000	214 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 545 000	2 145 000	3 281 000	1 856 000
Creditors	6 000	21 000	22 000	28 000
Unpaid Taxes	0	35 000	110 000	321 000
Dividends	0	0	0	0
Other Current Debt	3 000	117 000	155 000	151 000
Total Current Debt	76 000	194 000	287 000	500 000
Total Equity and Debt	1 916 000	2 429 000	3 574 000	2 570 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,49 %	93,33 %	−3 466,67 %	−85,51 %
Debt-to-Equity Ratio	5,24	23,83	546,83	8,67
Operating Profit Margin	6,76 %	1,85 %	−3,36 %	−3,34 %
Current Ratio	23,67	11,96	12,07	5,04
Quick Ratio	−1,14	−1,86	−3,94	−2,65
Equity Ratio	0,15	0,04	0	0,08
Gross Profit Margin	15,12 %	14,37 %	13,6 %	15,55 %