WEIGHTWELLNESS AS

7053 RANHEIM

Finances

Share Ownership

Return on Equity

525,21 %

Current Ratio

0,29

Debt-to-Equity Ratio

−1,68

Key figures (NOK)	2022	2021	2020
Revenue	978 000	874 000	398 000
Net Income	−625 000	−89 000	−100 000
Total Assets	469 000	1 008 000	463 000
Total Equity	−119 000	506 000	95 000

Income (NOK)	2022	2021	2020
Revenue	978 000	874 000	398 000
Expenditure	1 601 000	958 000	497 000
Operating Profit	−623 000	−85 000	−100 000
Financial Income	0	0	0
Financial Costs	2 000	4 000	0
Financial Balance	−2 000	−4 000	0
Earnings Before Tax	−625 000	−89 000	−100 000
Tax	0	0	0
Net Income	−625 000	−89 000	−100 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	358 000	766 000	250 000
Total Current Assets	111 000	242 000	213 000
Total Assets	469 000	1 008 000	463 000
Total Retained Equity	−814 000	−188 000	−100 000
Total Equity	−119 000	506 000	95 000
Total Long-Term Debt	200 000	0	0
Total Current Debt	388 000	502 000	369 000
Total Equity and Debt	469 000	1 008 000	463 000

Cash flow (NOK)	2022	2021	2020
Sales Income	978 000	343 000	198 000
Other Income	0	531 000	200 000
Revenue	978 000	874 000	398 000
Cost of Goods Sold	188 000	97 000	35 000
Salary Costs	7 000	47 000	28 000
Depreciation	408 000	408 000	50 000
Impairment	0	0	0
Expenditure	1 601 000	958 000	497 000
Operating Profit	−623 000	−85 000	−100 000
Financial Income	0	0	0
Financial Costs	2 000	4 000	0
Financial Balance	−2 000	−4 000	0
Dividends	0	0	0
Net Income	−625 000	−89 000	−100 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	150 000	250 000
Total Intangible Assets	358 000	766 000	250 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	358 000	766 000	250 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	126 000	223 000	153 000
Total Current Assets	111 000	242 000	213 000
Total Assets	469 000	1 008 000	463 000
Total Equity	−119 000	506 000	95 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	200 000	0	0
Creditors	73 000	186 000	41 000
Unpaid Taxes	0	1 000	3 000
Dividends	0	0	0
Other Current Debt	315 000	315 000	325 000
Total Current Debt	388 000	502 000	369 000
Total Equity and Debt	469 000	1 008 000	463 000

Financial indicators	2022	2021	2020
Return on Equity	525,21 %	−17,59 %	−105,26 %
Debt-to-Equity Ratio	−1,68	0	0
Operating Profit Margin	−63,7 %	−9,73 %	−25,13 %
Current Ratio	0,29	0,48	0,58
Quick Ratio	0,29	0,48	0,58
Equity Ratio	−0,25	0,5	0,21
Gross Profit Margin	80,78 %	88,9 %	91,21 %