WOIT AS

0186 OSLO

Finances

Return on Equity

−57,32 %

Current Ratio

6,98

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 000	739 000	423 000	0
Net Income	−376 000	−2 000	−2 000	0
Total Assets	1 029 000	459 000	360 000	30 000
Total Equity	656 000	26 000	28 000	30 000

Income (NOK)	2022	2021	2020
Revenue	33 000	739 000	423 000
Expenditure	405 000	736 000	425 000
Operating Profit	−373 000	3 000	−2 000
Financial Income	0	0	0
Financial Costs	2 000	4 000	0
Financial Balance	−2 000	−4 000	0
Earnings Before Tax	−375 000	−2 000	−2 000
Tax	1 000	0	0
Net Income	−376 000	−2 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	13 000	16 000	0
Total Current Assets	1 019 000	447 000	344 000	30 000
Total Assets	1 029 000	459 000	360 000	30 000
Total Retained Equity	−380 000	−4 000	−2 000	0
Total Equity	656 000	26 000	28 000	30 000
Total Long-Term Debt	227 000	227 000	227 000	0
Total Current Debt	146 000	206 000	105 000	0
Total Equity and Debt	1 029 000	459 000	360 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	33 000	0	0
Other Income	0	739 000	423 000
Revenue	33 000	739 000	423 000
Cost of Goods Sold	29 000	95 000	36 000
Salary Costs	143 000	299 000	256 000
Depreciation	7 000	7 000	7 000
Impairment	0	0	0
Expenditure	405 000	736 000	425 000
Operating Profit	−373 000	3 000	−2 000
Financial Income	0	0	0
Financial Costs	2 000	4 000	0
Financial Balance	−2 000	−4 000	0
Dividends	0	0	0
Net Income	−376 000	−2 000	−2 000

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	1 000	8 000	16 000	0
Total Tangible Assets	1 000	8 000	16 000	0
Total Fiancial Fixed Assets	9 000	5 000	0	0
Total Fixed Assets	10 000	13 000	16 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	700 000	157 000	294 000	30 000
Total Current Assets	1 019 000	447 000	344 000	30 000
Total Assets	1 029 000	459 000	360 000	30 000
Total Equity	656 000	26 000	28 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	227 000	227 000	227 000	0
Creditors	33 000	85 000	0	0
Unpaid Taxes	13 000	20 000	20 000	0
Dividends	0	0	0	0
Other Current Debt	100 000	102 000	85 000	0
Total Current Debt	146 000	206 000	105 000	0
Total Equity and Debt	1 029 000	459 000	360 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−57,32 %	−7,69 %	−7,14 %	0 %
Debt-to-Equity Ratio	0,35	8,73	8,11	0
Operating Profit Margin	−1 130,3 %	0,41 %	−0,47 %	-
Current Ratio	6,98	2,17	3,28	-
Quick Ratio	6,98	2,17	3,28	-
Equity Ratio	0,64	0,06	0,08	1
Gross Profit Margin	12,12 %	87,14 %	91,49 %	-