WISER HOLDING AS

0778 OSLO

Finances

Return on Equity

−74,58 %

Current Ratio

−4,35

Debt-to-Equity Ratio

−57,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	8 000
Net Income	88 000	3 000	−245 000	6 000
Total Assets	5 946 000	1 462 000	1 641 000	0
Total Equity	−118 000	−205 000	−209 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	8 000
Expenditure	127 000	4 000	0	0
Operating Profit	−127 000	−4 000	0	8 000
Financial Income	600 000	34 000	0	0
Financial Costs	290 000	27 000	245 000	0
Financial Balance	310 000	7 000	−245 000	0
Earnings Before Tax	183 000	3 000	−245 000	8 000
Tax	95 000	0	0	2 000
Net Income	88 000	3 000	−245 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 649 000	1 239 000	1 546 000	0
Total Current Assets	3 296 000	223 000	95 000	0
Total Assets	5 946 000	1 462 000	1 641 000	0
Total Retained Equity	−148 000	−235 000	−239 000	6 000
Total Equity	−118 000	−205 000	−209 000	36 000
Total Long-Term Debt	6 822 000	0	0	−245 000
Total Current Debt	−758 000	1 668 000	1 850 000	209 000
Total Equity and Debt	5 946 000	1 462 000	1 641 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	8 000
Other Income	0	0	0	0
Revenue	0	0	0	8 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	127 000	4 000	0	0
Operating Profit	−127 000	−4 000	0	8 000
Financial Income	600 000	34 000	0	0
Financial Costs	290 000	27 000	245 000	0
Financial Balance	310 000	7 000	−245 000	0
Dividends	0	0	0	0
Net Income	88 000	3 000	−245 000	6 000

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	30 000	0	0	0
Total Tangible Assets	30 000	0	0	0
Total Fiancial Fixed Assets	2 619 000	1 239 000	1 546 000	0
Total Fixed Assets	2 649 000	1 239 000	1 546 000	0
Stock	0	0	0	0
Total Investments	1 950 000	143 000	0	0
Cash, Bank	1 346 000	80 000	95 000	0
Total Current Assets	3 296 000	223 000	95 000	0
Total Assets	5 946 000	1 462 000	1 641 000	0
Total Equity	−118 000	−205 000	−209 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 822 000	0	0	−245 000
Creditors	56 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−897 000	1 668 000	1 848 000	207 000
Total Current Debt	−758 000	1 668 000	1 850 000	209 000
Total Equity and Debt	5 946 000	1 462 000	1 641 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−74,58 %	−1,46 %	117,22 %	16,67 %
Debt-to-Equity Ratio	−57,81	−0	−0	−6,81
Operating Profit Margin	-	-	-	100 %
Current Ratio	−4,35	0,13	0,05	0
Quick Ratio	−4,35	0,13	0,05	0
Equity Ratio	−0,02	−0,14	−0,13	-
Gross Profit Margin	-	-	-	100 %