WIESE VANN & MILJØ AS

1385 ASKER

Finances

Share Ownership

Return on Equity

73,86 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 803 000	2 568 000	1 153 000	184 000
Net Income	503 000	305 000	274 000	−110 000
Total Assets	1 338 000	1 642 000	1 033 000	622 000
Total Equity	681 000	406 000	101 000	−173 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 803 000	2 568 000	1 153 000	184 000
Expenditure	2 156 000	2 123 000	801 000	325 000
Operating Profit	647 000	444 000	351 000	−141 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	646 000	444 000	351 000	−141 000
Tax	144 000	139 000	77 000	−31 000
Net Income	503 000	305 000	274 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	271 000	315 000	355 000	528 000
Total Current Assets	1 067 000	1 327 000	678 000	94 000
Total Assets	1 338 000	1 642 000	1 033 000	622 000
Total Retained Equity	651 000	376 000	71 000	−203 000
Total Equity	681 000	406 000	101 000	−173 000
Total Long-Term Debt	0	0	4 000	0
Total Current Debt	657 000	1 236 000	929 000	794 000
Total Equity and Debt	1 338 000	1 642 000	1 033 000	622 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 801 000	2 390 000	1 153 000	184 000
Other Income	1 000	178 000	0	0
Revenue	2 803 000	2 568 000	1 153 000	184 000
Cost of Goods Sold	610 000	421 000	247 000	62 000
Salary Costs	926 000	936 000	153 000	0
Depreciation	89 000	122 000	115 000	90 000
Impairment	0	0	0	0
Expenditure	2 156 000	2 123 000	801 000	325 000
Operating Profit	647 000	444 000	351 000	−141 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	227 000	0	0	0
Net Income	503 000	305 000	274 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	57 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	223 000	235 000	0	0
Fixtures	49 000	80 000	355 000	471 000
Total Tangible Assets	271 000	315 000	355 000	471 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	271 000	315 000	355 000	528 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	756 000	1 161 000	487 000	76 000
Total Current Assets	1 067 000	1 327 000	678 000	94 000
Total Assets	1 338 000	1 642 000	1 033 000	622 000
Total Equity	681 000	406 000	101 000	−173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	0
Creditors	82 000	72 000	44 000	13 000
Unpaid Taxes	115 000	180 000	91 000	0
Dividends	227 000	0	0	0
Other Current Debt	316 000	841 000	777 000	782 000
Total Current Debt	657 000	1 236 000	929 000	794 000
Total Equity and Debt	1 338 000	1 642 000	1 033 000	622 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,86 %	75,12 %	271,29 %	63,58 %
Debt-to-Equity Ratio	0	0	0,04	−0
Operating Profit Margin	23,08 %	17,29 %	30,44 %	−76,63 %
Current Ratio	1,62	1,07	0,73	0,12
Quick Ratio	1,62	1,07	0,73	0,12
Equity Ratio	0,51	0,25	0,1	−0,28
Gross Profit Margin	78,24 %	83,61 %	78,58 %	66,3 %