WENCHES HÅRPLEIE AS

4815 SALTRØD

Finances

Share Ownership

Return on Equity

45,21 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 440 000	1 775 000	1 765 000
Net Income	118 000	138 000	39 000
Total Assets	542 000	488 000	315 000
Total Equity	261 000	207 000	69 000

Income (NOK)	2022	2021	2020
Revenue	2 440 000	1 775 000	1 765 000
Expenditure	2 340 000	1 597 000	1 715 000
Operating Profit	153 000	177 000	49 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	153 000	177 000	49 000
Tax	35 000	39 000	11 000
Net Income	118 000	138 000	39 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	133 000	68 000	70 000
Total Current Assets	409 000	420 000	245 000
Total Assets	542 000	488 000	315 000
Total Retained Equity	231 000	177 000	39 000
Total Equity	261 000	207 000	69 000
Total Long-Term Debt	0	1 000	2 000
Total Current Debt	281 000	280 000	244 000
Total Equity and Debt	542 000	488 000	315 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 375 000	1 698 000	1 765 000
Other Income	65 000	77 000	0
Revenue	2 440 000	1 775 000	1 765 000
Cost of Goods Sold	455 000	322 000	277 000
Salary Costs	1 177 000	741 000	862 000
Depreciation	31 000	20 000	4 000
Impairment	0	0	0
Expenditure	2 340 000	1 597 000	1 715 000
Operating Profit	153 000	177 000	49 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	64 000	0	0
Net Income	118 000	138 000	39 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	68 000	68 000	70 000
Total Tangible Assets	68 000	68 000	70 000
Total Fiancial Fixed Assets	63 000	0	0
Total Fixed Assets	133 000	68 000	70 000
Stock	206 000	152 000	84 000
Total Investments	0	0	0
Cash, Bank	151 000	131 000	156 000
Total Current Assets	409 000	420 000	245 000
Total Assets	542 000	488 000	315 000
Total Equity	261 000	207 000	69 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	1 000	2 000
Creditors	39 000	46 000	49 000
Unpaid Taxes	55 000	136 000	108 000
Dividends	64 000	0	0
Other Current Debt	86 000	59 000	81 000
Total Current Debt	281 000	280 000	244 000
Total Equity and Debt	542 000	488 000	315 000

Financial indicators	2022	2021	2020
Return on Equity	45,21 %	66,67 %	56,52 %
Debt-to-Equity Ratio	0	0	0,03
Operating Profit Margin	6,27 %	9,97 %	2,78 %
Current Ratio	1,46	1,5	1
Quick Ratio	5,45	3,28	1,53
Equity Ratio	0,48	0,42	0,22
Gross Profit Margin	81,35 %	81,86 %	84,31 %