MW ENTREPRENØR AS

0589 OSLO

Finances

Share Ownership

Return on Equity

252,94 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 291 000	1 098 000	244 000	282 000
Net Income	86 000	−92 000	0	16 000
Total Assets	574 000	688 000	234 000	188 000
Total Equity	34 000	−52 000	40 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 291 000	1 098 000	244 000	282 000
Expenditure	1 174 000	1 215 000	243 000	264 000
Operating Profit	118 000	−117 000	1 000	19 000
Financial Income	0	0	0	0
Financial Costs	7 000	1 000	0	0
Financial Balance	−7 000	−1 000	0	0
Earnings Before Tax	111 000	−118 000	1 000	19 000
Tax	24 000	−26 000	1 000	3 000
Net Income	86 000	−92 000	0	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	25 000	0	0
Total Current Assets	574 000	663 000	234 000	188 000
Total Assets	574 000	688 000	234 000	188 000
Total Retained Equity	10 000	−77 000	16 000	16 000
Total Equity	34 000	−52 000	40 000	40 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	540 000	740 000	193 000	147 000
Total Equity and Debt	574 000	688 000	234 000	188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 287 000	1 098 000	244 000	282 000
Other Income	4 000	0	0	0
Revenue	1 291 000	1 098 000	244 000	282 000
Cost of Goods Sold	893 000	858 000	85 000	25 000
Salary Costs	189 000	282 000	134 000	230 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 174 000	1 215 000	243 000	264 000
Operating Profit	118 000	−117 000	1 000	19 000
Financial Income	0	0	0	0
Financial Costs	7 000	1 000	0	0
Financial Balance	−7 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	86 000	−92 000	0	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	25 000	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	25 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	510 000	254 000	17 000	75 000
Total Current Assets	574 000	663 000	234 000	188 000
Total Assets	574 000	688 000	234 000	188 000
Total Equity	34 000	−52 000	40 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	348 000	432 000	17 000	5 000
Unpaid Taxes	64 000	133 000	56 000	77 000
Dividends	0	0	0	0
Other Current Debt	129 000	175 000	119 000	63 000
Total Current Debt	540 000	740 000	193 000	147 000
Total Equity and Debt	574 000	688 000	234 000	188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	252,94 %	176,92 %	0 %	40 %
Debt-to-Equity Ratio	0	−0	0,03	0
Operating Profit Margin	9,14 %	−10,66 %	0,41 %	6,74 %
Current Ratio	1,06	0,9	1,21	1,28
Quick Ratio	1,06	0,9	1,21	1,28
Equity Ratio	0,06	−0,08	0,17	0,21
Gross Profit Margin	30,83 %	21,86 %	65,16 %	91,13 %