WICKED BRANDS AS

0278 OSLO

Finances

Share Ownership

Return on Equity

−68 400 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 017 000	783 000	26 000	8 063 000
Net Income	−684 000	−104 000	−160 000	−488 000
Total Assets	2 474 000	1 625 000	818 000	716 000
Total Equity	1 000	39 000	24 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 017 000	783 000	26 000	8 063 000
Expenditure	1 865 000	908 000	240 000	8 687 000
Operating Profit	−847 000	−125 000	−214 000	−623 000
Financial Income	37 000	28 000	8 000	0
Financial Costs	66 000	36 000	0	5 000
Financial Balance	−29 000	−8 000	8 000	−5 000
Earnings Before Tax	−876 000	−133 000	−207 000	−627 000
Tax	−193 000	−29 000	−47 000	−140 000
Net Income	−684 000	−104 000	−160 000	−488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	0	0	0
Total Current Assets	2 468 000	1 625 000	818 000	716 000
Total Assets	2 474 000	1 625 000	818 000	716 000
Total Retained Equity	−1 449 000	−765 000	−662 000	−502 000
Total Equity	1 000	39 000	24 000	18 000
Total Long-Term Debt	0	4 000	0	6 000
Total Current Debt	2 473 000	1 582 000	795 000	693 000
Total Equity and Debt	2 474 000	1 625 000	818 000	716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 681 000	1 287 000	41 000	8 685 000
Other Income	−664 000	−503 000	−15 000	−622 000
Revenue	1 017 000	783 000	26 000	8 063 000
Cost of Goods Sold	1 202 000	739 000	77 000	7 586 000
Salary Costs	239 000	0	0	323 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 865 000	908 000	240 000	8 687 000
Operating Profit	−847 000	−125 000	−214 000	−623 000
Financial Income	37 000	28 000	8 000	0
Financial Costs	66 000	36 000	0	5 000
Financial Balance	−29 000	−8 000	8 000	−5 000
Dividends	0	0	0	0
Net Income	−684 000	−104 000	−160 000	−488 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	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	6 000	0	0	0
Stock	337 000	433 000	7 000	19 000
Total Investments	0	0	0	0
Cash, Bank	127 000	56 000	16 000	5 000
Total Current Assets	2 468 000	1 625 000	818 000	716 000
Total Assets	2 474 000	1 625 000	818 000	716 000
Total Equity	1 000	39 000	24 000	18 000
Short-Term Group Debt	2 100 000	1 169 000	783 000	563 000
Total Long-Term Debt	0	4 000	0	6 000
Creditors	282 000	303 000	10 000	124 000
Unpaid Taxes	90 000	110 000	2 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 473 000	1 582 000	795 000	693 000
Total Equity and Debt	2 474 000	1 625 000	818 000	716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−68 400 %	−266,67 %	−666,67 %	−2 711,11 %
Debt-to-Equity Ratio	0	0,1	0	0,33
Operating Profit Margin	−83,28 %	−15,96 %	−823,08 %	−7,73 %
Current Ratio	1	1,03	1,03	1,03
Quick Ratio	1,16	1,41	1,04	1,06
Equity Ratio	0	0,02	0,03	0,03
Gross Profit Margin	−18,19 %	5,62 %	−196,15 %	5,92 %