WAIT AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

21,13 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	593 000	987 000	593 000	273 000
Net Income	15 000	3 000	12 000	17 000
Total Assets	238 000	188 000	144 000	117 000
Total Equity	71 000	56 000	53 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	593 000	987 000	593 000	273 000
Expenditure	573 000	957 000	576 000	253 000
Operating Profit	19 000	29 000	17 000	20 000
Financial Income	0	0	0	0
Financial Costs	0	15 000	5 000	0
Financial Balance	0	−15 000	−5 000	0
Earnings Before Tax	19 000	14 000	11 000	20 000
Tax	4 000	11 000	−1 000	3 000
Net Income	15 000	3 000	12 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	14 000	14 000	14 000
Total Current Assets	224 000	174 000	130 000	103 000
Total Assets	238 000	188 000	144 000	117 000
Total Retained Equity	41 000	26 000	23 000	11 000
Total Equity	71 000	56 000	53 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	167 000	131 000	91 000	75 000
Total Equity and Debt	238 000	188 000	144 000	117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	593 000	987 000	593 000	273 000
Other Income	0	0	0	0
Revenue	593 000	987 000	593 000	273 000
Cost of Goods Sold	251 000	424 000	202 000	143 000
Salary Costs	307 000	383 000	238 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	573 000	957 000	576 000	253 000
Operating Profit	19 000	29 000	17 000	20 000
Financial Income	0	0	0	0
Financial Costs	0	15 000	5 000	0
Financial Balance	0	−15 000	−5 000	0
Dividends	0	0	0	0
Net Income	15 000	3 000	12 000	17 000

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	14 000	14 000	14 000	14 000
Total Fixed Assets	14 000	14 000	14 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	76 000	−179 000	54 000	86 000
Total Current Assets	224 000	174 000	130 000	103 000
Total Assets	238 000	188 000	144 000	117 000
Total Equity	71 000	56 000	53 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−5 000	24 000	18 000	17 000
Unpaid Taxes	102 000	16 000	15 000	31 000
Dividends	0	0	0	0
Other Current Debt	65 000	102 000	56 000	25 000
Total Current Debt	167 000	131 000	91 000	75 000
Total Equity and Debt	238 000	188 000	144 000	117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,13 %	5,36 %	22,64 %	41,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,2 %	2,94 %	2,87 %	7,33 %
Current Ratio	1,34	1,33	1,43	1,37
Quick Ratio	1,34	1,33	1,43	1,37
Equity Ratio	0,3	0,3	0,37	0,35
Gross Profit Margin	57,67 %	57,04 %	65,94 %	47,62 %