WRAPKING AS

7093 TILLER

Finances

Return on Equity

−15,04 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 449 000	2 830 000	2 318 000	1 445 000
Net Income	−37 000	448 000	302 000	208 000
Total Assets	728 000	1 147 000	1 120 000	717 000
Total Equity	246 000	283 000	636 000	333 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 449 000	2 830 000	2 318 000	1 445 000
Expenditure	2 460 000	2 254 000	1 927 000	1 180 000
Operating Profit	−11 000	575 000	390 000	266 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	2 000	0
Financial Balance	−3 000	−1 000	−2 000	0
Earnings Before Tax	−14 000	574 000	388 000	266 000
Tax	23 000	127 000	85 000	59 000
Net Income	−37 000	448 000	302 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	20 000	34 000	41 000
Total Current Assets	718 000	1 127 000	1 086 000	676 000
Total Assets	728 000	1 147 000	1 120 000	717 000
Total Retained Equity	135 000	172 000	511 000	209 000
Total Equity	246 000	283 000	636 000	333 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	481 000	863 000	485 000	384 000
Total Equity and Debt	728 000	1 147 000	1 120 000	717 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 449 000	2 830 000	2 318 000	1 445 000
Other Income	0	0	0	0
Revenue	2 449 000	2 830 000	2 318 000	1 445 000
Cost of Goods Sold	787 000	583 000	536 000	300 000
Salary Costs	1 086 000	1 273 000	963 000	506 000
Depreciation	9 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	2 460 000	2 254 000	1 927 000	1 180 000
Operating Profit	−11 000	575 000	390 000	266 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	2 000	0
Financial Balance	−3 000	−1 000	−2 000	0
Dividends	0	400 000	0	0
Net Income	−37 000	448 000	302 000	208 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	5 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	20 000	29 000	38 000
Total Tangible Assets	10 000	20 000	29 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 000	20 000	34 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	467 000	982 000	924 000	451 000
Total Current Assets	718 000	1 127 000	1 086 000	676 000
Total Assets	728 000	1 147 000	1 120 000	717 000
Total Equity	246 000	283 000	636 000	333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	113 000	46 000	44 000	53 000
Unpaid Taxes	172 000	102 000	242 000	197 000
Dividends	0	400 000	0	0
Other Current Debt	174 000	194 000	110 000	74 000
Total Current Debt	481 000	863 000	485 000	384 000
Total Equity and Debt	728 000	1 147 000	1 120 000	717 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,04 %	158,3 %	47,48 %	62,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,45 %	20,32 %	16,82 %	18,41 %
Current Ratio	1,49	1,31	2,24	1,76
Quick Ratio	1,49	1,31	2,24	1,76
Equity Ratio	0,34	0,25	0,57	0,46
Gross Profit Margin	67,86 %	79,4 %	76,88 %	79,24 %