WIDE IN WONDER AS

5440 MOSTERHAMN

Finances

Share Ownership

Return on Equity

−23,19 %

Current Ratio

4,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	559 000	620 000	386 000	422 000
Net Income	−48 000	64 000	32 000	83 000
Total Assets	258 000	344 000	231 000	245 000
Total Equity	207 000	255 000	191 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	559 000	620 000	386 000	422 000
Expenditure	620 000	538 000	344 000	299 000
Operating Profit	−62 000	82 000	41 000	123 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	−1 000	0	17 000
Financial Balance	−1 000	1 000	1 000	−16 000
Earnings Before Tax	−62 000	83 000	42 000	107 000
Tax	−14 000	18 000	9 000	24 000
Net Income	−48 000	64 000	32 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 000	51 000	29 000	36 000
Total Current Assets	209 000	293 000	202 000	209 000
Total Assets	258 000	344 000	231 000	245 000
Total Retained Equity	157 000	205 000	141 000	144 000
Total Equity	207 000	255 000	191 000	194 000
Total Long-Term Debt	0	2 000	1 000	1 000
Total Current Debt	51 000	86 000	38 000	50 000
Total Equity and Debt	258 000	344 000	231 000	245 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	559 000	620 000	386 000	422 000
Other Income	0	0	0	0
Revenue	559 000	620 000	386 000	422 000
Cost of Goods Sold	171 000	126 000	110 000	33 000
Salary Costs	310 000	294 000	171 000	186 000
Depreciation	13 000	8 000	7 000	1 000
Impairment	0	0	0	0
Expenditure	620 000	538 000	344 000	299 000
Operating Profit	−62 000	82 000	41 000	123 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	−1 000	0	17 000
Financial Balance	−1 000	1 000	1 000	−16 000
Dividends	0	0	35 000	0
Net Income	−48 000	64 000	32 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	51 000	29 000	36 000
Total Tangible Assets	37 000	51 000	29 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 000	51 000	29 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	292 000	202 000	147 000
Total Current Assets	209 000	293 000	202 000	209 000
Total Assets	258 000	344 000	231 000	245 000
Total Equity	207 000	255 000	191 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	1 000	1 000
Creditors	5 000	0	0	0
Unpaid Taxes	14 000	38 000	10 000	8 000
Dividends	0	0	35 000	0
Other Current Debt	32 000	31 000	19 000	20 000
Total Current Debt	51 000	86 000	38 000	50 000
Total Equity and Debt	258 000	344 000	231 000	245 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,19 %	25,1 %	16,75 %	42,78 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	−11,09 %	13,23 %	10,62 %	29,15 %
Current Ratio	4,1	3,41	5,32	4,18
Quick Ratio	4,1	3,41	5,32	4,18
Equity Ratio	0,8	0,74	0,83	0,79
Gross Profit Margin	69,41 %	79,68 %	71,5 %	92,18 %