WECONOR AS

0281 OSLO

Finances

Share Ownership

Return on Equity

21,13 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	421 000	1 017 000	233 000
Net Income	30 000	171 000	39 000
Total Assets	279 000	521 000	209 000
Total Equity	142 000	130 000	56 000

Income (NOK)	2022	2021	2020
Revenue	421 000	1 017 000	233 000
Expenditure	387 000	797 000	181 000
Operating Profit	34 000	219 000	51 000
Financial Income	8 000	1 000	0
Financial Costs	2 000	0	0
Financial Balance	6 000	1 000	0
Earnings Before Tax	40 000	220 000	51 000
Tax	10 000	50 000	12 000
Net Income	30 000	171 000	39 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	100 000	0	0
Total Current Assets	179 000	521 000	209 000
Total Assets	279 000	521 000	209 000
Total Retained Equity	92 000	80 000	6 000
Total Equity	142 000	130 000	56 000
Total Long-Term Debt	0	0	0
Total Current Debt	137 000	391 000	153 000
Total Equity and Debt	279 000	521 000	209 000

Cash flow (NOK)	2022	2021	2020
Sales Income	421 000	1 017 000	233 000
Other Income	0	0	0
Revenue	421 000	1 017 000	233 000
Cost of Goods Sold	5 000	222 000	7 000
Salary Costs	150 000	307 000	117 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	387 000	797 000	181 000
Operating Profit	34 000	219 000	51 000
Financial Income	8 000	1 000	0
Financial Costs	2 000	0	0
Financial Balance	6 000	1 000	0
Dividends	0	0	0
Net Income	30 000	171 000	39 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
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	100 000	0	0
Total Fixed Assets	100 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	173 000	379 000	126 000
Total Current Assets	179 000	521 000	209 000
Total Assets	279 000	521 000	209 000
Total Equity	142 000	130 000	56 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	4 000
Unpaid Taxes	17 000	39 000	46 000
Dividends	0	0	0
Other Current Debt	115 000	330 000	91 000
Total Current Debt	137 000	391 000	153 000
Total Equity and Debt	279 000	521 000	209 000

Financial indicators	2022	2021	2020
Return on Equity	21,13 %	131,54 %	69,64 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,08 %	21,53 %	21,89 %
Current Ratio	1,31	1,33	1,37
Quick Ratio	1,31	1,33	1,37
Equity Ratio	0,51	0,25	0,27
Gross Profit Margin	98,81 %	78,17 %	97 %