WOLLEBAEK INVEST AS

2019 SKEDSMOKORSET

Finances

Return on Equity

46,81 %

Current Ratio

N/A

Debt-to-Equity Ratio

−9,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−22 000	−66 000	−6 000	−6 000
Total Assets	413 000	470 000	450 000	444 000
Total Equity	−47 000	30 000	30 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	22 000	60 000	0	0
Operating Profit	−22 000	−60 000	0	0
Financial Income	0	0	0	0
Financial Costs	0	6 000	6 000	6 000
Financial Balance	0	−6 000	−6 000	−6 000
Earnings Before Tax	−22 000	−66 000	−6 000	−6 000
Tax	0	0	0	0
Net Income	−22 000	−66 000	−6 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	409 000	409 000	409 000	0
Total Current Assets	4 000	61 000	41 000	444 000
Total Assets	413 000	470 000	450 000	444 000
Total Retained Equity	−77 000	0	0	−6 000
Total Equity	−47 000	30 000	30 000	24 000
Total Long-Term Debt	460 000	440 000	420 000	420 000
Total Current Debt	0	0	0	0
Total Equity and Debt	413 000	470 000	450 000	444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	22 000	60 000	0	0
Operating Profit	−22 000	−60 000	0	0
Financial Income	0	0	0	0
Financial Costs	0	6 000	6 000	6 000
Financial Balance	0	−6 000	−6 000	−6 000
Dividends	0	0	0	0
Net Income	−22 000	−66 000	−6 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	6 000	6 000	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	404 000	404 000	404 000	0
Total Fixed Assets	409 000	409 000	409 000	0
Stock	0	0	0	0
Total Investments	0	0	0	404 000
Cash, Bank	4 000	61 000	41 000	41 000
Total Current Assets	4 000	61 000	41 000	444 000
Total Assets	413 000	470 000	450 000	444 000
Total Equity	−47 000	30 000	30 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	460 000	440 000	420 000	420 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	413 000	470 000	450 000	444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,81 %	−220 %	−20 %	−25 %
Debt-to-Equity Ratio	−9,79	14,67	14	17,5
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−0,11	0,06	0,07	0,05
Gross Profit Margin	-	-	-	-