MALERFIRMA WAHL AS

7081 SJETNEMARKA

Finances

Share Ownership

Return on Equity

26,72 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 038 000	6 518 000	6 594 000	6 396 000
Net Income	−221 000	−300 000	−63 000	151 000
Total Assets	460 000	751 000	1 265 000	790 000
Total Equity	−827 000	−606 000	−306 000	−243 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 038 000	6 518 000	6 594 000	6 396 000
Expenditure	4 233 000	6 797 000	6 642 000	6 225 000
Operating Profit	−195 000	−280 000	−47 000	171 000
Financial Income	3 000	0	0	1 000
Financial Costs	29 000	20 000	25 000	21 000
Financial Balance	−26 000	−20 000	−25 000	−20 000
Earnings Before Tax	−221 000	−300 000	−73 000	151 000
Tax	0	0	−10 000	0
Net Income	−221 000	−300 000	−63 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	182 000	314 000	424 000
Total Current Assets	383 000	569 000	951 000	366 000
Total Assets	460 000	751 000	1 265 000	790 000
Total Retained Equity	−857 000	−636 000	−336 000	−273 000
Total Equity	−827 000	−606 000	−306 000	−243 000
Total Long-Term Debt	56 000	100 000	147 000	191 000
Total Current Debt	1 231 000	1 257 000	1 425 000	841 000
Total Equity and Debt	460 000	751 000	1 265 000	790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 042 000	6 518 000	6 581 000	6 396 000
Other Income	−4 000	0	13 000	0
Revenue	4 038 000	6 518 000	6 594 000	6 396 000
Cost of Goods Sold	713 000	1 274 000	1 360 000	1 626 000
Salary Costs	2 564 000	4 407 000	4 504 000	3 828 000
Depreciation	117 000	143 000	136 000	131 000
Impairment	0	0	0	0
Expenditure	4 233 000	6 797 000	6 642 000	6 225 000
Operating Profit	−195 000	−280 000	−47 000	171 000
Financial Income	3 000	0	0	1 000
Financial Costs	29 000	20 000	25 000	21 000
Financial Balance	−26 000	−20 000	−25 000	−20 000
Dividends	0	0	0	0
Net Income	−221 000	−300 000	−63 000	151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	32 000	67 000	102 000
Total Intangible Assets	0	32 000	67 000	102 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	78 000	150 000	247 000	321 000
Total Tangible Assets	78 000	150 000	247 000	321 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 000	182 000	314 000	424 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	184 000	219 000	181 000	105 000
Total Current Assets	383 000	569 000	951 000	366 000
Total Assets	460 000	751 000	1 265 000	790 000
Total Equity	−827 000	−606 000	−306 000	−243 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	56 000	100 000	147 000	191 000
Creditors	277 000	163 000	221 000	56 000
Unpaid Taxes	406 000	552 000	600 000	402 000
Dividends	0	0	0	0
Other Current Debt	548 000	541 000	603 000	383 000
Total Current Debt	1 231 000	1 257 000	1 425 000	841 000
Total Equity and Debt	460 000	751 000	1 265 000	790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,72 %	49,5 %	20,59 %	−62,14 %
Debt-to-Equity Ratio	−0,07	−0,17	−0,48	−0,79
Operating Profit Margin	−4,83 %	−4,3 %	−0,71 %	2,67 %
Current Ratio	0,31	0,45	0,67	0,44
Quick Ratio	0,31	0,45	0,67	0,44
Equity Ratio	−1,8	−0,81	−0,24	−0,31
Gross Profit Margin	82,34 %	80,45 %	79,38 %	74,58 %