NORSK WAGYU AS

4389 VIKESÅ

Finances

Share Ownership

Return on Equity

159,24 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	825 000	270 000	569 000	166 000
Net Income	−336 000	64 000	41 000	1 000
Total Assets	866 000	301 000	407 000	56 000
Total Equity	−211 000	126 000	62 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	825 000	270 000	569 000	166 000
Expenditure	1 161 000	188 000	517 000	165 000
Operating Profit	−336 000	82 000	52 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−336 000	82 000	52 000	2 000
Tax	0	18 000	11 000	0
Net Income	−336 000	64 000	41 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	866 000	301 000	407 000	56 000
Total Assets	866 000	301 000	407 000	56 000
Total Retained Equity	−241 000	96 000	32 000	0
Total Equity	−211 000	126 000	62 000	21 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 076 000	175 000	345 000	35 000
Total Equity and Debt	866 000	301 000	407 000	56 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	175 000	0	189 000	166 000
Other Income	650 000	270 000	380 000	0
Revenue	825 000	270 000	569 000	166 000
Cost of Goods Sold	0	0	188 000	156 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 161 000	188 000	517 000	165 000
Operating Profit	−336 000	82 000	52 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−336 000	64 000	41 000	1 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	24 000
Total Investments	0	0	0	0
Cash, Bank	23 000	14 000	10 000	36 000
Total Current Assets	866 000	301 000	407 000	56 000
Total Assets	866 000	301 000	407 000	56 000
Total Equity	−211 000	126 000	62 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	147 000	30 000	405 000	19 000
Unpaid Taxes	−4 000	0	−72 000	−8 000
Dividends	0	0	0	0
Other Current Debt	933 000	127 000	0	24 000
Total Current Debt	1 076 000	175 000	345 000	35 000
Total Equity and Debt	866 000	301 000	407 000	56 000

Financial indicators	2022	2021	2020	2019
Return on Equity	159,24 %	50,79 %	66,13 %	4,76 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−40,73 %	30,37 %	9,14 %	1,2 %
Current Ratio	0,8	1,72	1,18	1,6
Quick Ratio	0,8	1,72	1,18	5,09
Equity Ratio	−0,24	0,42	0,15	0,38
Gross Profit Margin	100 %	100 %	66,96 %	6,02 %