WAVED AS

0357 OSLO

Finances

Share Ownership

Return on Equity

−38,09 %

Current Ratio

12,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 000	468 000	753 000	175 000
Net Income	−3 874 000	−2 026 000	−516 000	1 000
Total Assets	10 816 000	2 622 000	3 012 000	184 000
Total Equity	10 171 000	2 294 000	513 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 000	468 000	753 000	175 000
Expenditure	5 458 000	3 002 000	1 356 000	174 000
Operating Profit	−4 944 000	−2 534 000	−604 000	1 000
Financial Income	0	0	0	0
Financial Costs	1 000	50 000	47 000	0
Financial Balance	−1 000	−50 000	−47 000	0
Earnings Before Tax	−4 945 000	−2 584 000	−650 000	1 000
Tax	−1 071 000	−558 000	−134 000	0
Net Income	−3 874 000	−2 026 000	−516 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 619 000	1 554 000	134 000	0
Total Current Assets	8 197 000	1 068 000	2 878 000	184 000
Total Assets	10 816 000	2 622 000	3 012 000	184 000
Total Retained Equity	−6 417 000	−2 542 000	−517 000	−1 000
Total Equity	10 171 000	2 294 000	513 000	84 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	645 000	329 000	2 499 000	100 000
Total Equity and Debt	10 816 000	2 622 000	3 012 000	184 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	513 000	93 000	3 000	175 000
Other Income	0	375 000	750 000	0
Revenue	513 000	468 000	753 000	175 000
Cost of Goods Sold	291 000	32 000	0	0
Salary Costs	3 270 000	2 211 000	789 000	0
Depreciation	133 000	44 000	0	0
Impairment	0	0	0	0
Expenditure	5 458 000	3 002 000	1 356 000	174 000
Operating Profit	−4 944 000	−2 534 000	−604 000	1 000
Financial Income	0	0	0	0
Financial Costs	1 000	50 000	47 000	0
Financial Balance	−1 000	−50 000	−47 000	0
Dividends	0	0	0	0
Net Income	−3 874 000	−2 026 000	−516 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 763 000	692 000	134 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	856 000	862 000	0	0
Total Tangible Assets	856 000	862 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 619 000	1 554 000	134 000	0
Stock	442 000	114 000	0	0
Total Investments	0	0	0	0
Cash, Bank	7 126 000	953 000	2 878 000	184 000
Total Current Assets	8 197 000	1 068 000	2 878 000	184 000
Total Assets	10 816 000	2 622 000	3 012 000	184 000
Total Equity	10 171 000	2 294 000	513 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	5 000	0	0
Unpaid Taxes	291 000	125 000	129 000	0
Dividends	0	0	0	0
Other Current Debt	332 000	199 000	35 000	100 000
Total Current Debt	645 000	329 000	2 499 000	100 000
Total Equity and Debt	10 816 000	2 622 000	3 012 000	184 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−38,09 %	−88,32 %	−100,58 %	1,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−963,74 %	−541,45 %	−80,21 %	0,57 %
Current Ratio	12,71	3,25	1,15	1,84
Quick Ratio	40,38	4,97	1,15	1,84
Equity Ratio	0,94	0,87	0,17	0,46
Gross Profit Margin	43,27 %	93,16 %	100 %	100 %