WENCHES SALONG OG GAVER AS

2847 KOLBU

Finances

Share Ownership

Return on Equity

−82,98 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 667 000	1 750 000	1 766 000	378 000
Net Income	−117 000	128 000	85 000	−50 000
Total Assets	469 000	641 000	594 000	699 000
Total Equity	141 000	258 000	130 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 667 000	1 750 000	1 766 000	378 000
Expenditure	1 778 000	1 582 000	1 666 000	428 000
Operating Profit	−111 000	167 000	99 000	−50 000
Financial Income	4 000	2 000	0	0
Financial Costs	12 000	4 000	5 000	0
Financial Balance	−8 000	−2 000	−5 000	0
Earnings Before Tax	−119 000	165 000	94 000	−50 000
Tax	−2 000	37 000	9 000	0
Net Income	−117 000	128 000	85 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	163 000	221 000	260 000
Total Current Assets	371 000	477 000	373 000	438 000
Total Assets	469 000	641 000	594 000	699 000
Total Retained Equity	41 000	158 000	30 000	−50 000
Total Equity	141 000	258 000	130 000	45 000
Total Long-Term Debt	0	2 000	7 000	0
Total Current Debt	328 000	380 000	457 000	654 000
Total Equity and Debt	469 000	641 000	594 000	699 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 625 000	1 750 000	1 743 000	378 000
Other Income	42 000	0	23 000	0
Revenue	1 667 000	1 750 000	1 766 000	378 000
Cost of Goods Sold	323 000	305 000	337 000	338 000
Salary Costs	935 000	836 000	834 000	6 000
Depreciation	55 000	58 000	57 000	13 000
Impairment	0	0	0	0
Expenditure	1 778 000	1 582 000	1 666 000	428 000
Operating Profit	−111 000	167 000	99 000	−50 000
Financial Income	4 000	2 000	0	0
Financial Costs	12 000	4 000	5 000	0
Financial Balance	−8 000	−2 000	−5 000	0
Dividends	0	0	0	0
Net Income	−117 000	128 000	85 000	−50 000

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	98 000	163 000	221 000	260 000
Total Tangible Assets	98 000	163 000	221 000	260 000
Total Fiancial Fixed Assets	0	1 000	0	0
Total Fixed Assets	98 000	163 000	221 000	260 000
Stock	353 000	433 000	337 000	324 000
Total Investments	0	0	0	0
Cash, Bank	6 000	6 000	11 000	95 000
Total Current Assets	371 000	477 000	373 000	438 000
Total Assets	469 000	641 000	594 000	699 000
Total Equity	141 000	258 000	130 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	7 000	0
Creditors	100 000	105 000	75 000	108 000
Unpaid Taxes	85 000	143 000	132 000	28 000
Dividends	0	0	0	0
Other Current Debt	143 000	91 000	248 000	518 000
Total Current Debt	328 000	380 000	457 000	654 000
Total Equity and Debt	469 000	641 000	594 000	699 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−82,98 %	49,61 %	65,38 %	−111,11 %
Debt-to-Equity Ratio	0	0,01	0,05	0
Operating Profit Margin	−6,66 %	9,54 %	5,61 %	−13,23 %
Current Ratio	1,13	1,26	0,82	0,67
Quick Ratio	−14,84	−9	3,11	1,33
Equity Ratio	0,3	0,4	0,22	0,06
Gross Profit Margin	80,62 %	82,57 %	80,92 %	10,58 %