WOLFIWOOD AS

4760 BIRKELAND

Finances

Share Ownership

Return on Equity

5,43 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	269 000	225 000	246 000
Net Income	−22 000	−97 000	−15 000	−177 000
Total Assets	267 000	391 000	488 000	527 000
Total Equity	−405 000	−383 000	−286 000	−271 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	269 000	225 000	246 000
Expenditure	332 000	366 000	239 000	420 000
Operating Profit	−22 000	−96 000	−14 000	−174 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	3 000	3 000	3 000	3 000
Financial Balance	−1 000	−1 000	−1 000	−3 000
Earnings Before Tax	−22 000	−97 000	−15 000	−177 000
Tax	0	0	0	0
Net Income	−22 000	−97 000	−15 000	−177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	212 000	301 000	391 000	480 000
Total Current Assets	55 000	90 000	97 000	47 000
Total Assets	267 000	391 000	488 000	527 000
Total Retained Equity	−435 000	−413 000	−316 000	−301 000
Total Equity	−405 000	−383 000	−286 000	−271 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	672 000	773 000	774 000	798 000
Total Equity and Debt	267 000	391 000	488 000	527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	311 000	269 000	225 000	246 000
Other Income	0	0	0	0
Revenue	311 000	269 000	225 000	246 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	83 000	98 000	48 000	169 000
Depreciation	90 000	90 000	90 000	89 000
Impairment	0	0	0	0
Expenditure	332 000	366 000	239 000	420 000
Operating Profit	−22 000	−96 000	−14 000	−174 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	3 000	3 000	3 000	3 000
Financial Balance	−1 000	−1 000	−1 000	−3 000
Dividends	0	0	0	0
Net Income	−22 000	−97 000	−15 000	−177 000

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	77 000	103 000	128 000	154 000
Fixtures	134 000	198 000	263 000	327 000
Total Tangible Assets	212 000	301 000	391 000	480 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	212 000	301 000	391 000	480 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	44 000	87 000	36 000
Total Current Assets	55 000	90 000	97 000	47 000
Total Assets	267 000	391 000	488 000	527 000
Total Equity	−405 000	−383 000	−286 000	−271 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	32 000	12 000	10 000
Unpaid Taxes	3 000	1 000	0	12 000
Dividends	0	0	0	0
Other Current Debt	657 000	740 000	762 000	776 000
Total Current Debt	672 000	773 000	774 000	798 000
Total Equity and Debt	267 000	391 000	488 000	527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,43 %	25,33 %	5,24 %	65,31 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−7,07 %	−35,69 %	−6,22 %	−70,73 %
Current Ratio	0,08	0,12	0,13	0,06
Quick Ratio	0,08	0,12	0,13	0,06
Equity Ratio	−1,52	−0,98	−0,59	−0,51
Gross Profit Margin	100 %	100 %	100 %	99,19 %