WRAPS AS

0581 OSLO

Finances

Share Ownership

Return on Equity

40,58 %

Current Ratio

3,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 681 000	2 779 000	1 804 000	825 000
Net Income	709 000	597 000	239 000	173 000
Total Assets	2 220 000	1 494 000	867 000	733 000
Total Equity	1 747 000	1 039 000	442 000	203 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 681 000	2 779 000	1 804 000	825 000
Expenditure	2 683 000	2 011 000	1 497 000	603 000
Operating Profit	900 000	768 000	307 000	222 000
Financial Income	6 000	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	6 000	0	0	−1 000
Earnings Before Tax	906 000	768 000	307 000	221 000
Tax	197 000	171 000	67 000	49 000
Net Income	709 000	597 000	239 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	363 000	188 000	250 000	280 000
Total Current Assets	1 857 000	1 306 000	617 000	453 000
Total Assets	2 220 000	1 494 000	867 000	733 000
Total Retained Equity	1 717 000	1 009 000	412 000	173 000
Total Equity	1 747 000	1 039 000	442 000	203 000
Total Long-Term Debt	4 000	0	1 000	0
Total Current Debt	469 000	455 000	424 000	530 000
Total Equity and Debt	2 220 000	1 494 000	867 000	733 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 681 000	2 616 000	1 804 000	825 000
Other Income	0	163 000	0	0
Revenue	3 681 000	2 779 000	1 804 000	825 000
Cost of Goods Sold	1 168 000	825 000	589 000	193 000
Salary Costs	1 203 000	812 000	639 000	175 000
Depreciation	53 000	62 000	59 000	70 000
Impairment	0	0	0	0
Expenditure	2 683 000	2 011 000	1 497 000	603 000
Operating Profit	900 000	768 000	307 000	222 000
Financial Income	6 000	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	6 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	709 000	597 000	239 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	327 000	188 000	250 000	280 000
Total Tangible Assets	363 000	188 000	250 000	280 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	363 000	188 000	250 000	280 000
Stock	34 000	108 000	83 000	83 000
Total Investments	0	0	0	0
Cash, Bank	1 759 000	1 185 000	534 000	346 000
Total Current Assets	1 857 000	1 306 000	617 000	453 000
Total Assets	2 220 000	1 494 000	867 000	733 000
Total Equity	1 747 000	1 039 000	442 000	203 000
Short-Term Group Debt	34 000	3 000	0	0
Total Long-Term Debt	4 000	0	1 000	0
Creditors	13 000	14 000	4 000	15 000
Unpaid Taxes	90 000	90 000	80 000	100 000
Dividends	0	0	0	0
Other Current Debt	139 000	177 000	273 000	366 000
Total Current Debt	469 000	455 000	424 000	530 000
Total Equity and Debt	2 220 000	1 494 000	867 000	733 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,58 %	57,46 %	54,07 %	85,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,45 %	27,64 %	17,02 %	26,91 %
Current Ratio	3,96	2,87	1,46	0,85
Quick Ratio	4,27	3,76	1,81	1,01
Equity Ratio	0,79	0,7	0,51	0,28
Gross Profit Margin	68,27 %	70,31 %	67,35 %	76,61 %