WONGRAVEN WINE CONSULTING AS

3014 DRAMMEN

Finances

Share Ownership

Return on Equity

24,46 %

Current Ratio

7,67

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 122 000	2 885 000	2 935 000	142 000
Net Income	810 000	1 267 000	1 128 000	77 000
Total Assets	3 841 000	3 213 000	2 466 000	1 159 000
Total Equity	3 312 000	2 502 000	1 235 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 122 000	2 885 000	2 935 000	142 000
Expenditure	1 084 000	1 260 000	1 483 000	44 000
Operating Profit	1 037 000	1 625 000	1 452 000	97 000
Financial Income	3 000	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	2 000	−1 000	−2 000	0
Earnings Before Tax	1 039 000	1 624 000	1 450 000	97 000
Tax	229 000	357 000	322 000	20 000
Net Income	810 000	1 267 000	1 128 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	448 000	601 000	755 000
Total Current Assets	3 841 000	2 765 000	1 865 000	404 000
Total Assets	3 841 000	3 213 000	2 466 000	1 159 000
Total Retained Equity	3 282 000	2 472 000	1 205 000	77 000
Total Equity	3 312 000	2 502 000	1 235 000	107 000
Total Long-Term Debt	28 000	12 000	24 000	20 000
Total Current Debt	501 000	699 000	1 207 000	1 032 000
Total Equity and Debt	3 841 000	3 213 000	2 466 000	1 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 005 000	2 885 000	2 935 000	142 000
Other Income	116 000	0	0	0
Revenue	2 122 000	2 885 000	2 935 000	142 000
Cost of Goods Sold	100 000	142 000	276 000	14 000
Salary Costs	810 000	827 000	892 000	0
Depreciation	13 000	153 000	153 000	13 000
Impairment	0	0	0	0
Expenditure	1 084 000	1 260 000	1 483 000	44 000
Operating Profit	1 037 000	1 625 000	1 452 000	97 000
Financial Income	3 000	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	2 000	−1 000	−2 000	0
Dividends	0	0	0	0
Net Income	810 000	1 267 000	1 128 000	77 000

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	448 000	601 000	755 000
Total Tangible Assets	0	448 000	601 000	755 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	448 000	601 000	755 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 630 000	1 607 000	765 000	257 000
Total Current Assets	3 841 000	2 765 000	1 865 000	404 000
Total Assets	3 841 000	3 213 000	2 466 000	1 159 000
Total Equity	3 312 000	2 502 000	1 235 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	12 000	24 000	20 000
Creditors	14 000	6 000	34 000	15 000
Unpaid Taxes	152 000	140 000	98 000	0
Dividends	0	0	0	0
Other Current Debt	122 000	184 000	756 000	1 016 000
Total Current Debt	501 000	699 000	1 207 000	1 032 000
Total Equity and Debt	3 841 000	3 213 000	2 466 000	1 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,46 %	50,64 %	91,34 %	71,96 %
Debt-to-Equity Ratio	0,01	0	0,02	0,19
Operating Profit Margin	48,87 %	56,33 %	49,47 %	68,31 %
Current Ratio	7,67	3,96	1,55	0,39
Quick Ratio	7,67	3,96	1,55	0,39
Equity Ratio	0,86	0,78	0,5	0,09
Gross Profit Margin	95,29 %	95,08 %	90,6 %	90,14 %