WICKHAM CONSULTING AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

−20,46 %

Current Ratio

6,65

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	7 000	338 000	366 000
Net Income	−71 000	−23 000	18 000	6 000
Total Assets	583 000	10 000	36 000	91 000
Total Equity	347 000	−32 000	−8 000	−26 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	7 000	338 000	366 000
Expenditure	91 000	30 000	321 000	360 000
Operating Profit	−67 000	−23 000	18 000	6 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Earnings Before Tax	−71 000	−23 000	18 000	6 000
Tax	0	0	0	0
Net Income	−71 000	−23 000	18 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	15 000	18 000	0
Total Current Assets	572 000	−5 000	18 000	91 000
Total Assets	583 000	10 000	36 000	91 000
Total Retained Equity	−133 000	−62 000	−38 000	−56 000
Total Equity	347 000	−32 000	−8 000	−26 000
Total Long-Term Debt	150 000	0	0	0
Total Current Debt	86 000	41 000	44 000	118 000
Total Equity and Debt	583 000	10 000	36 000	91 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	7 000	338 000	366 000
Other Income	0	0	0	0
Revenue	25 000	7 000	338 000	366 000
Cost of Goods Sold	0	1 000	176 000	14 000
Salary Costs	44 000	6 000	108 000	321 000
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	91 000	30 000	321 000	360 000
Operating Profit	−67 000	−23 000	18 000	6 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	0	0
Dividends	0	0	0	0
Net Income	−71 000	−23 000	18 000	6 000

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	11 000	15 000	18 000	0
Fixtures	0	0	0	0
Total Tangible Assets	11 000	15 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	15 000	18 000	0
Stock	496 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	8 000	30 000	77 000
Total Current Assets	572 000	−5 000	18 000	91 000
Total Assets	583 000	10 000	36 000	91 000
Total Equity	347 000	−32 000	−8 000	−26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	150 000	0	0	0
Creditors	27 000	24 000	21 000	0
Unpaid Taxes	8 000	6 000	12 000	53 000
Dividends	0	0	0	0
Other Current Debt	50 000	11 000	11 000	64 000
Total Current Debt	86 000	41 000	44 000	118 000
Total Equity and Debt	583 000	10 000	36 000	91 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,46 %	71,88 %	−225 %	−23,08 %
Debt-to-Equity Ratio	0,43	−0	−0	−0
Operating Profit Margin	−268 %	−328,57 %	5,33 %	1,64 %
Current Ratio	6,65	−0,12	0,41	0,77
Quick Ratio	−1,4	−0,12	0,41	0,77
Equity Ratio	0,6	−3,2	−0,22	−0,29
Gross Profit Margin	100 %	85,71 %	47,93 %	96,17 %