WAXING&CO AS

0367 OSLO

Finances

Share Ownership

Return on Equity

73,08 %

Current Ratio

2,18

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 235 000	920 000	683 000	118 000
Net Income	152 000	90 000	−63 000	6 000
Total Assets	672 000	418 000	299 000	309 000
Total Equity	208 000	56 000	−33 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 235 000	920 000	683 000	118 000
Expenditure	1 025 000	819 000	743 000	112 000
Operating Profit	202 000	101 000	−61 000	6 000
Financial Income	0	0	0	0
Financial Costs	8 000	4 000	3 000	0
Financial Balance	−8 000	−4 000	−3 000	0
Earnings Before Tax	195 000	97 000	−63 000	6 000
Tax	43 000	7 000	0	0
Net Income	152 000	90 000	−63 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	214 000	214 000	214 000	214 000
Total Current Assets	458 000	204 000	85 000	95 000
Total Assets	672 000	418 000	299 000	309 000
Total Retained Equity	178 000	26 000	−63 000	0
Total Equity	208 000	56 000	−33 000	30 000
Total Long-Term Debt	254 000	257 000	237 000	248 000
Total Current Debt	210 000	105 000	96 000	31 000
Total Equity and Debt	672 000	418 000	299 000	309 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 058 000	776 000	527 000	118 000
Other Income	178 000	143 000	155 000	0
Revenue	1 235 000	920 000	683 000	118 000
Cost of Goods Sold	122 000	83 000	61 000	22 000
Salary Costs	433 000	371 000	315 000	26 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 025 000	819 000	743 000	112 000
Operating Profit	202 000	101 000	−61 000	6 000
Financial Income	0	0	0	0
Financial Costs	8 000	4 000	3 000	0
Financial Balance	−8 000	−4 000	−3 000	0
Dividends	0	0	0	0
Net Income	152 000	90 000	−63 000	6 000

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	214 000	214 000	214 000	214 000
Total Fixed Assets	214 000	214 000	214 000	214 000
Stock	26 000	34 000	7 000	7 000
Total Investments	0	0	0	0
Cash, Bank	375 000	169 000	33 000	30 000
Total Current Assets	458 000	204 000	85 000	95 000
Total Assets	672 000	418 000	299 000	309 000
Total Equity	208 000	56 000	−33 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	254 000	257 000	237 000	248 000
Creditors	0	−39 000	0	0
Unpaid Taxes	64 000	48 000	38 000	5 000
Dividends	0	0	0	0
Other Current Debt	103 000	88 000	58 000	25 000
Total Current Debt	210 000	105 000	96 000	31 000
Total Equity and Debt	672 000	418 000	299 000	309 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,08 %	160,71 %	190,91 %	20 %
Debt-to-Equity Ratio	1,22	4,59	−7,18	8,27
Operating Profit Margin	16,36 %	10,98 %	−8,93 %	5,08 %
Current Ratio	2,18	1,94	0,89	3,06
Quick Ratio	2,49	2,87	0,96	3,96
Equity Ratio	0,31	0,13	−0,11	0,1
Gross Profit Margin	90,12 %	90,98 %	91,07 %	81,36 %