WONDERBOY AS

5104 EIDSVÅG I ÅSANE

Finances

Share Ownership

Return on Equity

−41,67 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	60 000	0	0
Net Income	−640 000	−1 243 000	−220 000
Total Assets	1 915 000	1 364 000	679 000
Total Equity	1 536 000	−155 000	86 000

Income (NOK)	2022	2021	2020
Revenue	60 000	0	0
Expenditure	700 000	1 244 000	220 000
Operating Profit	−640 000	−1 244 000	−220 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	−640 000	−1 243 000	−220 000
Tax	0	0	0
Net Income	−640 000	−1 243 000	−220 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 512 000	1 213 000	378 000
Total Current Assets	403 000	151 000	301 000
Total Assets	1 915 000	1 364 000	679 000
Total Retained Equity	−2 125 000	−1 464 000	−226 000
Total Equity	1 536 000	−155 000	86 000
Total Long-Term Debt	0	172 000	0
Total Current Debt	379 000	1 347 000	593 000
Total Equity and Debt	1 915 000	1 364 000	679 000

Cash flow (NOK)	2022	2021	2020
Sales Income	60 000	0	0
Other Income	0	0	0
Revenue	60 000	0	0
Cost of Goods Sold	104 000	0	0
Salary Costs	358 000	735 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	700 000	1 244 000	220 000
Operating Profit	−640 000	−1 244 000	−220 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	0	0	0
Net Income	−640 000	−1 243 000	−220 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 436 000	1 213 000	378 000
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	76 000	0	0
Total Fixed Assets	1 512 000	1 213 000	378 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	82 000	89 000	301 000
Total Current Assets	403 000	151 000	301 000
Total Assets	1 915 000	1 364 000	679 000
Total Equity	1 536 000	−155 000	86 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	172 000	0
Creditors	282 000	329 000	101 000
Unpaid Taxes	36 000	13 000	0
Dividends	0	0	0
Other Current Debt	62 000	44 000	492 000
Total Current Debt	379 000	1 347 000	593 000
Total Equity and Debt	1 915 000	1 364 000	679 000

Financial indicators	2022	2021	2020
Return on Equity	−41,67 %	801,94 %	−255,81 %
Debt-to-Equity Ratio	0	−1,11	0
Operating Profit Margin	−1 066,67 %	-	-
Current Ratio	1,06	0,11	0,51
Quick Ratio	1,06	0,11	0,51
Equity Ratio	0,8	−0,11	0,13
Gross Profit Margin	−73,33 %	-	-