WAYNE ENTERPRISES AS

7045 TRONDHEIM

Finances

Return on Equity

−36,49 %

Current Ratio

30,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	−62 000	2 062 000	0	0
Net Income	−81 000	2 046 000	−17 000	−12 000
Total Assets	229 000	2 132 000	6 070 000	5 767 000
Total Equity	222 000	284 000	41 000	58 000

Income (NOK)	2022	2021	2020	2019
Revenue	−62 000	2 062 000	0	0
Expenditure	25 000	29 000	14 000	15 000
Operating Profit	−87 000	2 033 000	−14 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−87 000	2 033 000	−14 000	−15 000
Tax	−5 000	−13 000	3 000	−3 000
Net Income	−81 000	2 046 000	−17 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	6 024 000	5 757 000
Total Current Assets	214 000	2 117 000	47 000	11 000
Total Assets	229 000	2 132 000	6 070 000	5 767 000
Total Retained Equity	173 000	254 000	11 000	28 000
Total Equity	222 000	284 000	41 000	58 000
Total Long-Term Debt	0	0	6 029 000	5 709 000
Total Current Debt	7 000	1 848 000	0	0
Total Equity and Debt	229 000	2 132 000	6 070 000	5 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	−62 000	2 062 000	0	0
Revenue	−62 000	2 062 000	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	25 000	29 000	14 000	15 000
Operating Profit	−87 000	2 033 000	−14 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	1 848 000	0	0
Net Income	−81 000	2 046 000	−17 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
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	15 000	15 000	6 024 000	5 754 000
Total Fixed Assets	15 000	15 000	6 024 000	5 757 000
Stock	0	0	0	0
Total Investments	148 000	210 000	0	0
Cash, Bank	41 000	1 000	47 000	11 000
Total Current Assets	214 000	2 117 000	47 000	11 000
Total Assets	229 000	2 132 000	6 070 000	5 767 000
Total Equity	222 000	284 000	41 000	58 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 029 000	5 709 000
Creditors	7 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	1 848 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	7 000	1 848 000	0	0
Total Equity and Debt	229 000	2 132 000	6 070 000	5 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,49 %	720,42 %	−41,46 %	−20,69 %
Debt-to-Equity Ratio	0	0	147,05	98,43
Operating Profit Margin	140,32 %	98,59 %	-	-
Current Ratio	30,57	1,15	-	-
Quick Ratio	30,57	1,15	-	-
Equity Ratio	0,97	0,13	0,01	0,01
Gross Profit Margin	100 %	100 %	-	-