WIZARD COMPANY AS

5011 BERGEN

Finances

Return on Equity

300 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 280 000	1 003 000	428 000	412 000
Net Income	−135 000	−40 000	3 000	−80 000
Total Assets	192 000	−25 000	41 000	84 000
Total Equity	−45 000	−6 000	34 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 280 000	1 003 000	428 000	412 000
Expenditure	2 415 000	1 030 000	392 000	309 000
Operating Profit	−135 000	−27 000	35 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−135 000	−27 000	35 000	−33 000
Tax	0	13 000	31 000	47 000
Net Income	−135 000	−40 000	3 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	−8 000	17 000	0
Total Current Assets	190 000	−17 000	24 000	84 000
Total Assets	192 000	−25 000	41 000	84 000
Total Retained Equity	−170 000	−130 000	−91 000	0
Total Equity	−45 000	−6 000	34 000	74 000
Total Long-Term Debt	0	−10 000	−10 000	10 000
Total Current Debt	238 000	−8 000	17 000	0
Total Equity and Debt	192 000	−25 000	41 000	84 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 280 000	973 000	383 000	412 000
Other Income	0	30 000	45 000	0
Revenue	2 280 000	1 003 000	428 000	412 000
Cost of Goods Sold	1 542 000	548 000	130 000	82 000
Salary Costs	530 000	155 000	38 000	54 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 415 000	1 030 000	392 000	309 000
Operating Profit	−135 000	−27 000	35 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−135 000	−40 000	3 000	−80 000

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	0	0
Fixtures	2 000	0	0	0
Total Tangible Assets	2 000	0	0	0
Total Fiancial Fixed Assets	0	−8 000	17 000	0
Total Fixed Assets	2 000	−8 000	17 000	0
Stock	7 000	7 000	60 000	60 000
Total Investments	0	0	0	0
Cash, Bank	42 000	−21 000	−38 000	24 000
Total Current Assets	190 000	−17 000	24 000	84 000
Total Assets	192 000	−25 000	41 000	84 000
Total Equity	−45 000	−6 000	34 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−10 000	−10 000	10 000
Creditors	0	−4 000	0	0
Unpaid Taxes	66 000	30 000	29 000	0
Dividends	0	0	0	0
Other Current Debt	169 000	−24 000	−1 000	0
Total Current Debt	238 000	−8 000	17 000	0
Total Equity and Debt	192 000	−25 000	41 000	84 000

Financial indicators	2022	2021	2020	2019
Return on Equity	300 %	666,67 %	8,82 %	−108,11 %
Debt-to-Equity Ratio	−0	1,67	−0,29	0,14
Operating Profit Margin	−5,92 %	−2,69 %	8,18 %	−8,01 %
Current Ratio	0,8	2,13	1,41	-
Quick Ratio	0,82	1,13	−0,56	−1,4
Equity Ratio	−0,23	0,24	0,83	0,88
Gross Profit Margin	32,37 %	45,36 %	69,63 %	80,1 %