WIESO AS

3018 DRAMMEN

Finances

Share Ownership

Return on Equity

66,86 %

Current Ratio

1,58

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 239 000	4 612 000	2 341 000	1 472 000
Net Income	1 479 000	5 000	−485 000	36 000
Total Assets	3 802 000	1 585 000	1 370 000	1 068 000
Total Equity	2 212 000	871 000	866 000	−87 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 239 000	4 612 000	2 341 000	1 472 000
Expenditure	5 533 000	4 600 000	2 826 000	1 432 000
Operating Profit	1 706 000	12 000	−485 000	39 000
Financial Income	1 000	4 000	0	0
Financial Costs	51 000	11 000	0	3 000
Financial Balance	−50 000	−7 000	0	−3 000
Earnings Before Tax	1 656 000	5 000	−485 000	36 000
Tax	177 000	0	0	0
Net Income	1 479 000	5 000	−485 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 292 000	578 000	550 000	552 000
Total Current Assets	2 510 000	1 008 000	820 000	516 000
Total Assets	3 802 000	1 585 000	1 370 000	1 068 000
Total Retained Equity	744 000	−597 000	−602 000	−117 000
Total Equity	2 212 000	871 000	866 000	−87 000
Total Long-Term Debt	−3 000	48 000	100 000	190 000
Total Current Debt	1 593 000	667 000	405 000	965 000
Total Equity and Debt	3 802 000	1 585 000	1 370 000	1 068 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 239 000	4 612 000	2 341 000	1 472 000
Other Income	0	0	0	0
Revenue	7 239 000	4 612 000	2 341 000	1 472 000
Cost of Goods Sold	1 520 000	913 000	320 000	249 000
Salary Costs	1 687 000	2 087 000	1 809 000	580 000
Depreciation	510 000	120 000	109 000	0
Impairment	0	0	0	0
Expenditure	5 533 000	4 600 000	2 826 000	1 432 000
Operating Profit	1 706 000	12 000	−485 000	39 000
Financial Income	1 000	4 000	0	0
Financial Costs	51 000	11 000	0	3 000
Financial Balance	−50 000	−7 000	0	−3 000
Dividends	0	0	0	0
Net Income	1 479 000	5 000	−485 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	838 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	363 000	454 000	527 000	552 000
Total Tangible Assets	363 000	454 000	527 000	552 000
Total Fiancial Fixed Assets	91 000	124 000	24 000	0
Total Fixed Assets	1 292 000	578 000	550 000	552 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 134 000	380 000	745 000	376 000
Total Current Assets	2 510 000	1 008 000	820 000	516 000
Total Assets	3 802 000	1 585 000	1 370 000	1 068 000
Total Equity	2 212 000	871 000	866 000	−87 000
Short-Term Group Debt	0	0	0	625 000
Total Long-Term Debt	−3 000	48 000	100 000	190 000
Creditors	30 000	10 000	−10 000	21 000
Unpaid Taxes	1 099 000	401 000	226 000	242 000
Dividends	0	0	0	0
Other Current Debt	287 000	256 000	189 000	77 000
Total Current Debt	1 593 000	667 000	405 000	965 000
Total Equity and Debt	3 802 000	1 585 000	1 370 000	1 068 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,86 %	0,57 %	−56 %	−41,38 %
Debt-to-Equity Ratio	−0	0,06	0,12	−2,18
Operating Profit Margin	23,57 %	0,26 %	−20,72 %	2,65 %
Current Ratio	1,58	1,51	2,02	0,53
Quick Ratio	1,58	1,51	2,02	0,53
Equity Ratio	0,58	0,55	0,63	−0,08
Gross Profit Margin	79 %	80,2 %	86,33 %	83,08 %