WINGEREID MASKIN AS

3750 DRANGEDAL

Finances

Share Ownership

Return on Equity

67,6 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 040 000	7 075 000	3 233 000	1 715 000
Net Income	1 262 000	327 000	200 000	359 000
Total Assets	2 884 000	1 110 000	1 292 000	856 000
Total Equity	1 867 000	755 000	528 000	328 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 040 000	7 075 000	3 233 000	1 715 000
Expenditure	7 422 000	6 654 000	2 977 000	1 251 000
Operating Profit	1 618 000	421 000	257 000	465 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	1 618 000	420 000	256 000	465 000
Tax	356 000	92 000	56 000	105 000
Net Income	1 262 000	327 000	200 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	344 000	210 000	162 000	68 000
Total Current Assets	2 541 000	900 000	1 130 000	788 000
Total Assets	2 884 000	1 110 000	1 292 000	856 000
Total Retained Equity	1 837 000	725 000	498 000	298 000
Total Equity	1 867 000	755 000	528 000	328 000
Total Long-Term Debt	7 000	0	0	0
Total Current Debt	1 010 000	355 000	764 000	527 000
Total Equity and Debt	2 884 000	1 110 000	1 292 000	856 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 039 000	7 075 000	3 233 000	1 715 000
Other Income	1 000	0	0	0
Revenue	9 040 000	7 075 000	3 233 000	1 715 000
Cost of Goods Sold	3 942 000	416 000	73 000	4 000
Salary Costs	1 098 000	1 050 000	1 097 000	358 000
Depreciation	23 000	13 000	13 000	3 000
Impairment	0	0	0	0
Expenditure	7 422 000	6 654 000	2 977 000	1 251 000
Operating Profit	1 618 000	421 000	257 000	465 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	150 000	100 000	0	61 000
Net Income	1 262 000	327 000	200 000	359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	6 000	0
Real Eastate	58 000	58 000	58 000	0
Machinery and Plant Facilities	244 000	82 000	9 000	22 000
Fixtures	0	0	0	0
Total Tangible Assets	301 000	139 000	67 000	22 000
Total Fiancial Fixed Assets	42 000	67 000	89 000	46 000
Total Fixed Assets	344 000	210 000	162 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	885 000	545 000	723 000	346 000
Total Current Assets	2 541 000	900 000	1 130 000	788 000
Total Assets	2 884 000	1 110 000	1 292 000	856 000
Total Equity	1 867 000	755 000	528 000	328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	0	0
Creditors	213 000	32 000	376 000	165 000
Unpaid Taxes	321 000	107 000	198 000	157 000
Dividends	150 000	100 000	0	61 000
Other Current Debt	132 000	124 000	128 000	39 000
Total Current Debt	1 010 000	355 000	764 000	527 000
Total Equity and Debt	2 884 000	1 110 000	1 292 000	856 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,6 %	43,31 %	37,88 %	109,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,9 %	5,95 %	7,95 %	27,11 %
Current Ratio	2,52	2,54	1,48	1,5
Quick Ratio	2,52	2,54	1,48	1,5
Equity Ratio	0,65	0,68	0,41	0,38
Gross Profit Margin	56,39 %	94,12 %	97,74 %	99,77 %