WOOPZ AS

7670 INDERØY

Finances

Share Ownership

Return on Equity

−67,19 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 626 000	900 000	102 000	18 000
Net Income	−518 000	45 000	−17 000	−10 000
Total Assets	1 501 000	463 000	6 000	15 000
Total Equity	771 000	39 000	−6 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 626 000	900 000	102 000	18 000
Expenditure	2 146 000	852 000	124 000	31 000
Operating Profit	−520 000	47 000	−22 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−520 000	47 000	−22 000	−13 000
Tax	−2 000	2 000	−5 000	−3 000
Net Income	−518 000	45 000	−17 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	264 000	341 000	5 000	3 000
Total Current Assets	1 237 000	122 000	2 000	12 000
Total Assets	1 501 000	463 000	6 000	15 000
Total Retained Equity	−400 000	9 000	−22 000	−13 000
Total Equity	771 000	39 000	−6 000	17 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	730 000	421 000	12 000	−2 000
Total Equity and Debt	1 501 000	463 000	6 000	15 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 000	250 000	0	0
Other Income	1 600 000	650 000	102 000	18 000
Revenue	1 626 000	900 000	102 000	18 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	217 000	38 000	2 000	0
Depreciation	76 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	2 146 000	852 000	124 000	31 000
Operating Profit	−520 000	47 000	−22 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−518 000	45 000	−17 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	240 000	300 000	5 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	40 000	0	0
Total Tangible Assets	24 000	40 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	264 000	341 000	5 000	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	36 000	2 000	12 000
Total Current Assets	1 237 000	122 000	2 000	12 000
Total Assets	1 501 000	463 000	6 000	15 000
Total Equity	771 000	39 000	−6 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	647 000	417 000	41 000	−5 000
Unpaid Taxes	40 000	0	−28 000	3 000
Dividends	0	0	0	0
Other Current Debt	43 000	4 000	−6 000	0
Total Current Debt	730 000	421 000	12 000	−2 000
Total Equity and Debt	1 501 000	463 000	6 000	15 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−67,19 %	115,38 %	283,33 %	−58,82 %
Debt-to-Equity Ratio	0	0,05	−0	0
Operating Profit Margin	−31,98 %	5,22 %	−21,57 %	−72,22 %
Current Ratio	1,69	0,29	0,17	−6
Quick Ratio	1,69	0,29	0,17	−6
Equity Ratio	0,51	0,08	−1	1,13
Gross Profit Margin	99,75 %	100 %	100 %	100 %