WB NORGE AS

5265 YTRE ARNA

Finances

Share Ownership

Return on Equity

40,52 %

Current Ratio

3,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 611 000	5 138 000	3 111 000	1 947 000
Net Income	1 100 000	681 000	360 000	296 000
Total Assets	3 723 000	2 257 000	1 399 000	740 000
Total Equity	2 715 000	1 615 000	935 000	578 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 611 000	5 138 000	3 111 000	1 947 000
Expenditure	6 157 000	4 240 000	2 639 000	1 558 000
Operating Profit	1 453 000	898 000	473 000	389 000
Financial Income	0	2 000	3 000	0
Financial Costs	42 000	28 000	14 000	10 000
Financial Balance	−42 000	−26 000	−11 000	−10 000
Earnings Before Tax	1 411 000	873 000	461 000	379 000
Tax	310 000	192 000	102 000	83 000
Net Income	1 100 000	681 000	360 000	296 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	10 000	10 000	10 000
Total Current Assets	3 713 000	2 248 000	1 389 000	730 000
Total Assets	3 723 000	2 257 000	1 399 000	740 000
Total Retained Equity	2 685 000	1 585 000	905 000	548 000
Total Equity	2 715 000	1 615 000	935 000	578 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 008 000	642 000	464 000	163 000
Total Equity and Debt	3 723 000	2 257 000	1 399 000	740 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 610 000	5 138 000	3 111 000	1 947 000
Other Income	0	0	1 000	0
Revenue	7 611 000	5 138 000	3 111 000	1 947 000
Cost of Goods Sold	4 496 000	3 277 000	2 118 000	1 305 000
Salary Costs	490 000	184 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 157 000	4 240 000	2 639 000	1 558 000
Operating Profit	1 453 000	898 000	473 000	389 000
Financial Income	0	2 000	3 000	0
Financial Costs	42 000	28 000	14 000	10 000
Financial Balance	−42 000	−26 000	−11 000	−10 000
Dividends	0	0	0	0
Net Income	1 100 000	681 000	360 000	296 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	10 000	10 000	10 000	10 000
Stock	424 000	453 000	348 000	194 000
Total Investments	0	0	0	0
Cash, Bank	2 636 000	1 164 000	748 000	433 000
Total Current Assets	3 713 000	2 248 000	1 389 000	730 000
Total Assets	3 723 000	2 257 000	1 399 000	740 000
Total Equity	2 715 000	1 615 000	935 000	578 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	238 000	69 000	174 000	18 000
Unpaid Taxes	412 000	364 000	172 000	54 000
Dividends	0	0	0	0
Other Current Debt	47 000	17 000	17 000	10 000
Total Current Debt	1 008 000	642 000	464 000	163 000
Total Equity and Debt	3 723 000	2 257 000	1 399 000	740 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,52 %	42,17 %	38,5 %	51,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,09 %	17,48 %	15,2 %	19,98 %
Current Ratio	3,68	3,5	2,99	4,48
Quick Ratio	6,36	11,89	11,97	−23,55
Equity Ratio	0,73	0,72	0,67	0,78
Gross Profit Margin	40,93 %	36,22 %	31,92 %	32,97 %