WITTED MEGACORP AS

0352 OSLO

Finances

Return on Equity

444,77 %

Current Ratio

0,94

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	118 985 000	60 812 000	11 573 000	567 000
Net Income	−4 719 000	−178 000	−1 444 000	−630 000
Total Assets	27 997 000	13 312 000	4 050 000	1 252 000
Total Equity	−1 061 000	−1 342 000	−1 235 000	209 000

Income (NOK)	2022	2021	2020	2019
Revenue	118 985 000	60 812 000	11 573 000	567 000
Expenditure	123 625 000	60 982 000	12 864 000	1 197 000
Operating Profit	−4 640 000	−170 000	−1 290 000	−630 000
Financial Income	68 000	46 000	0	0
Financial Costs	146 000	55 000	154 000	0
Financial Balance	−78 000	−9 000	−154 000	0
Earnings Before Tax	−4 719 000	−178 000	−1 444 000	−630 000
Tax	0	0	0	0
Net Income	−4 719 000	−178 000	−1 444 000	−630 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	541 000	516 000	39 000	10 000
Total Current Assets	27 456 000	12 797 000	4 011 000	1 242 000
Total Assets	27 997 000	13 312 000	4 050 000	1 252 000
Total Retained Equity	−6 971 000	−2 253 000	−2 074 000	−630 000
Total Equity	−1 061 000	−1 342 000	−1 235 000	209 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	29 058 000	14 654 000	5 285 000	1 043 000
Total Equity and Debt	27 997 000	13 312 000	4 050 000	1 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	118 985 000	60 812 000	11 573 000	567 000
Other Income	0	0	0	0
Revenue	118 985 000	60 812 000	11 573 000	567 000
Cost of Goods Sold	94 539 000	49 961 000	8 515 000	503 000
Salary Costs	20 886 000	8 027 000	3 300 000	538 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	123 625 000	60 982 000	12 864 000	1 197 000
Operating Profit	−4 640 000	−170 000	−1 290 000	−630 000
Financial Income	68 000	46 000	0	0
Financial Costs	146 000	55 000	154 000	0
Financial Balance	−78 000	−9 000	−154 000	0
Dividends	0	0	0	0
Net Income	−4 719 000	−178 000	−1 444 000	−630 000

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	541 000	516 000	39 000	10 000
Total Fixed Assets	541 000	516 000	39 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 262 000	1 741 000	1 175 000	1 063 000
Total Current Assets	27 456 000	12 797 000	4 011 000	1 242 000
Total Assets	27 997 000	13 312 000	4 050 000	1 252 000
Total Equity	−1 061 000	−1 342 000	−1 235 000	209 000
Short-Term Group Debt	557 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 407 000	10 815 000	2 755 000	571 000
Unpaid Taxes	2 794 000	1 447 000	665 000	235 000
Dividends	0	0	0	0
Other Current Debt	3 300 000	2 392 000	1 864 000	236 000
Total Current Debt	29 058 000	14 654 000	5 285 000	1 043 000
Total Equity and Debt	27 997 000	13 312 000	4 050 000	1 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	444,77 %	13,26 %	116,92 %	−301,44 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−3,9 %	−0,28 %	−11,15 %	−111,11 %
Current Ratio	0,94	0,87	0,76	1,19
Quick Ratio	0,94	0,87	0,76	1,19
Equity Ratio	−0,04	−0,1	−0,3	0,17
Gross Profit Margin	20,55 %	17,84 %	26,42 %	11,29 %