WAXING & CO IDA AS

0367 OSLO

Finances

Share Ownership

Return on Equity

69,06 %

Current Ratio

2,65

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	826 000	601 000	518 000	84 000
Net Income	96 000	−40 000	62 000	−3 000
Total Assets	233 000	126 000	146 000	120 000
Total Equity	139 000	42 000	83 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	826 000	601 000	518 000	84 000
Expenditure	714 000	638 000	439 000	87 000
Operating Profit	117 000	−37 000	79 000	−3 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	2 000	0
Financial Balance	−5 000	−3 000	−2 000	0
Earnings Before Tax	112 000	−40 000	77 000	−3 000
Tax	16 000	0	15 000	0
Net Income	96 000	−40 000	62 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	233 000	126 000	146 000	120 000
Total Assets	233 000	126 000	146 000	120 000
Total Retained Equity	109 000	12 000	53 000	−9 000
Total Equity	139 000	42 000	83 000	21 000
Total Long-Term Debt	6 000	6 000	6 000	76 000
Total Current Debt	88 000	78 000	57 000	23 000
Total Equity and Debt	233 000	126 000	146 000	120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	825 000	601 000	517 000	84 000
Other Income	1 000	0	1 000	0
Revenue	826 000	601 000	518 000	84 000
Cost of Goods Sold	69 000	51 000	49 000	52 000
Salary Costs	385 000	375 000	167 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	714 000	638 000	439 000	87 000
Operating Profit	117 000	−37 000	79 000	−3 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	2 000	0
Financial Balance	−5 000	−3 000	−2 000	0
Dividends	0	0	0	0
Net Income	96 000	−40 000	62 000	−3 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	21 000	15 000	8 000	11 000
Total Investments	0	0	0	0
Cash, Bank	212 000	109 000	135 000	107 000
Total Current Assets	233 000	126 000	146 000	120 000
Total Assets	233 000	126 000	146 000	120 000
Total Equity	139 000	42 000	83 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	6 000	6 000	76 000
Creditors	0	2 000	0	21 000
Unpaid Taxes	19 000	31 000	28 000	2 000
Dividends	0	0	0	0
Other Current Debt	54 000	45 000	15 000	0
Total Current Debt	88 000	78 000	57 000	23 000
Total Equity and Debt	233 000	126 000	146 000	120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,06 %	−95,24 %	74,7 %	−14,29 %
Debt-to-Equity Ratio	0,04	0,14	0,07	3,62
Operating Profit Margin	14,16 %	−6,16 %	15,25 %	−3,57 %
Current Ratio	2,65	1,62	2,56	5,22
Quick Ratio	3,48	2	2,98	10
Equity Ratio	0,6	0,33	0,57	0,18
Gross Profit Margin	91,65 %	91,51 %	90,54 %	38,1 %