WONDERLINE PRODUCTIONS AS

9022 KROKELVDALEN

Finances

Share Ownership

Return on Equity

323,81 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	787 000	264 000	412 000	309 000
Net Income	−272 000	−28 000	164 000	−5 000
Total Assets	155 000	354 000	273 000	91 000
Total Equity	−84 000	188 000	172 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	787 000	264 000	412 000	309 000
Expenditure	1 126 000	300 000	194 000	313 000
Operating Profit	−339 000	−36 000	217 000	−5 000
Financial Income	0	0	3 000	0
Financial Costs	1 000	0	16 000	0
Financial Balance	−1 000	0	−13 000	0
Earnings Before Tax	−341 000	−36 000	204 000	−5 000
Tax	−69 000	−8 000	40 000	0
Net Income	−272 000	−28 000	164 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	49 000	0	0
Total Current Assets	37 000	305 000	273 000	91 000
Total Assets	155 000	354 000	273 000	91 000
Total Retained Equity	−114 000	158 000	142 000	−13 000
Total Equity	−84 000	188 000	172 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	239 000	166 000	101 000	83 000
Total Equity and Debt	155 000	354 000	273 000	91 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	296 000	42 000	263 000	0
Other Income	491 000	222 000	149 000	309 000
Revenue	787 000	264 000	412 000	309 000
Cost of Goods Sold	94 000	27 000	8 000	0
Salary Costs	459 000	94 000	92 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 126 000	300 000	194 000	313 000
Operating Profit	−339 000	−36 000	217 000	−5 000
Financial Income	0	0	3 000	0
Financial Costs	1 000	0	16 000	0
Financial Balance	−1 000	0	−13 000	0
Dividends	0	0	0	0
Net Income	−272 000	−28 000	164 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	118 000	49 000	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	118 000	49 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	305 000	213 000	18 000
Total Current Assets	37 000	305 000	273 000	91 000
Total Assets	155 000	354 000	273 000	91 000
Total Equity	−84 000	188 000	172 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	35 000	109 000	0	0
Unpaid Taxes	7 000	15 000	0	0
Dividends	0	0	0	0
Other Current Debt	197 000	42 000	61 000	83 000
Total Current Debt	239 000	166 000	101 000	83 000
Total Equity and Debt	155 000	354 000	273 000	91 000

Financial indicators	2022	2021	2020	2019
Return on Equity	323,81 %	−14,89 %	95,35 %	−62,5 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−43,07 %	−13,64 %	52,67 %	−1,62 %
Current Ratio	0,15	1,84	2,7	1,1
Quick Ratio	0,15	1,84	2,7	1,1
Equity Ratio	−0,54	0,53	0,63	0,09
Gross Profit Margin	88,06 %	89,77 %	98,06 %	100 %