WANNA THAI TAKEAWAY AS

3290 STAVERN

Finances

Share Ownership

Return on Equity

21,21 %

Current Ratio

2,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 427 000	1 928 000	1 403 000
Net Income	119 000	126 000	73 000	112 000
Total Assets	927 000	689 000	478 000	397 000
Total Equity	561 000	442 000	316 000	243 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 427 000	1 928 000	1 403 000
Expenditure	3 899 000	3 264 000	1 825 000	1 284 000
Operating Profit	152 000	164 000	103 000	118 000
Financial Income	0	0	0	0
Financial Costs	0	8 000	5 000	1 000
Financial Balance	0	−8 000	−5 000	−1 000
Earnings Before Tax	152 000	156 000	98 000	117 000
Tax	33 000	29 000	25 000	6 000
Net Income	119 000	126 000	73 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	83 000	63 000	99 000
Total Current Assets	864 000	605 000	415 000	299 000
Total Assets	927 000	689 000	478 000	397 000
Total Retained Equity	331 000	212 000	86 000	13 000
Total Equity	561 000	442 000	316 000	243 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	366 000	247 000	162 000	155 000
Total Equity and Debt	927 000	689 000	478 000	397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 051 000	3 409 000	1 928 000	1 403 000
Other Income	0	19 000	0	0
Revenue	4 051 000	3 427 000	1 928 000	1 403 000
Cost of Goods Sold	1 578 000	1 311 000	652 000	425 000
Salary Costs	1 745 000	1 437 000	761 000	580 000
Depreciation	0	5 000	36 000	41 000
Impairment	0	0	0	0
Expenditure	3 899 000	3 264 000	1 825 000	1 284 000
Operating Profit	152 000	164 000	103 000	118 000
Financial Income	0	0	0	0
Financial Costs	0	8 000	5 000	1 000
Financial Balance	0	−8 000	−5 000	−1 000
Dividends	0	0	0	0
Net Income	119 000	126 000	73 000	112 000

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	63 000	91 000
Fixtures	0	0	0	8 000
Total Tangible Assets	0	0	63 000	99 000
Total Fiancial Fixed Assets	63 000	83 000	0	0
Total Fixed Assets	63 000	83 000	63 000	99 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	849 000	581 000	284 000	292 000
Total Current Assets	864 000	605 000	415 000	299 000
Total Assets	927 000	689 000	478 000	397 000
Total Equity	561 000	442 000	316 000	243 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	2 000	15 000	14 000
Unpaid Taxes	81 000	81 000	42 000	46 000
Dividends	0	0	0	0
Other Current Debt	198 000	134 000	80 000	88 000
Total Current Debt	366 000	247 000	162 000	155 000
Total Equity and Debt	927 000	689 000	478 000	397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,21 %	28,51 %	23,1 %	46,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,75 %	4,79 %	5,34 %	8,41 %
Current Ratio	2,36	2,45	2,56	1,93
Quick Ratio	2,36	2,45	2,56	1,93
Equity Ratio	0,61	0,64	0,66	0,61
Gross Profit Margin	61,05 %	61,74 %	66,18 %	69,71 %