WANGENSTEEN MUR & PUSS AS

4870 FEVIK

Finances

Share Ownership

Return on Equity

−225 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	457 000	0	166 000	1 549 000
Net Income	270 000	−221 000	−158 000	−21 000
Total Assets	32 000	264 000	397 000	444 000
Total Equity	−120 000	−390 000	−170 000	−12 000

Income (NOK)	2022	2021	2020	2019
Revenue	457 000	0	166 000	1 549 000
Expenditure	185 000	148 000	358 000	1 569 000
Operating Profit	272 000	−148 000	−193 000	−20 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	10 000	7 000
Financial Balance	−2 000	−8 000	−10 000	−7 000
Earnings Before Tax	270 000	−156 000	−203 000	−27 000
Tax	0	65 000	−45 000	−6 000
Net Income	270 000	−221 000	−158 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	264 000	385 000	398 000
Total Current Assets	14 000	0	12 000	46 000
Total Assets	32 000	264 000	397 000	444 000
Total Retained Equity	−180 000	−450 000	−230 000	−72 000
Total Equity	−120 000	−390 000	−170 000	−12 000
Total Long-Term Debt	0	127 000	179 000	239 000
Total Current Debt	152 000	528 000	389 000	217 000
Total Equity and Debt	32 000	264 000	397 000	444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	358 000	0	166 000	1 549 000
Other Income	99 000	0	0	0
Revenue	457 000	0	166 000	1 549 000
Cost of Goods Sold	116 000	0	55 000	756 000
Salary Costs	0	7 000	113 000	542 000
Depreciation	18 000	57 000	57 000	23 000
Impairment	0	0	0	0
Expenditure	185 000	148 000	358 000	1 569 000
Operating Profit	272 000	−148 000	−193 000	−20 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	10 000	7 000
Financial Balance	−2 000	−8 000	−10 000	−7 000
Dividends	0	0	0	0
Net Income	270 000	−221 000	−158 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	65 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	264 000	321 000	377 000
Total Tangible Assets	18 000	264 000	321 000	377 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	264 000	385 000	398 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	0	1 000	37 000
Total Current Assets	14 000	0	12 000	46 000
Total Assets	32 000	264 000	397 000	444 000
Total Equity	−120 000	−390 000	−170 000	−12 000
Short-Term Group Debt	76 000	521 000	0	0
Total Long-Term Debt	0	127 000	179 000	239 000
Creditors	35 000	0	4 000	18 000
Unpaid Taxes	40 000	7 000	8 000	48 000
Dividends	0	0	0	0
Other Current Debt	0	0	377 000	150 000
Total Current Debt	152 000	528 000	389 000	217 000
Total Equity and Debt	32 000	264 000	397 000	444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−225 %	56,67 %	92,94 %	175 %
Debt-to-Equity Ratio	−0	−0,33	−1,05	−19,92
Operating Profit Margin	59,52 %	-	−116,27 %	−1,29 %
Current Ratio	0,09	0	0,03	0,21
Quick Ratio	0,09	0	0,03	0,21
Equity Ratio	−3,75	−1,48	−0,43	−0,03
Gross Profit Margin	74,62 %	-	66,87 %	51,19 %