WICKLUND-HANSEN INTERNATIONAL AS

0181 OSLO

Finances

Share Ownership

Return on Equity

7,92 %

Current Ratio

2,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 043 000	2 268 000	1 429 000	1 242 000
Net Income	62 000	612 000	321 000	−37 000
Total Assets	1 202 000	2 004 000	1 179 000	751 000
Total Equity	783 000	901 000	609 000	508 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 043 000	2 268 000	1 429 000	1 242 000
Expenditure	1 953 000	1 483 000	1 027 000	1 288 000
Operating Profit	91 000	785 000	402 000	−46 000
Financial Income	0	0	1 000	0
Financial Costs	2 000	0	0	1 000
Financial Balance	−2 000	0	1 000	−1 000
Earnings Before Tax	89 000	785 000	402 000	−46 000
Tax	27 000	173 000	82 000	−9 000
Net Income	62 000	612 000	321 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	25 000	25 000	25 000
Total Current Assets	1 177 000	1 979 000	1 154 000	726 000
Total Assets	1 202 000	2 004 000	1 179 000	751 000
Total Retained Equity	501 000	619 000	327 000	226 000
Total Equity	783 000	901 000	609 000	508 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	419 000	1 103 000	570 000	242 000
Total Equity and Debt	1 202 000	2 004 000	1 179 000	751 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 010 000	2 249 000	1 409 000	1 242 000
Other Income	33 000	20 000	20 000	0
Revenue	2 043 000	2 268 000	1 429 000	1 242 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 422 000	976 000	715 000	994 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 953 000	1 483 000	1 027 000	1 288 000
Operating Profit	91 000	785 000	402 000	−46 000
Financial Income	0	0	1 000	0
Financial Costs	2 000	0	0	1 000
Financial Balance	−2 000	0	1 000	−1 000
Dividends	0	320 000	220 000	0
Net Income	62 000	612 000	321 000	−37 000

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	25 000	25 000	25 000	25 000
Total Tangible Assets	25 000	25 000	25 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	25 000	25 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 062 000	1 663 000	319 000	617 000
Total Current Assets	1 177 000	1 979 000	1 154 000	726 000
Total Assets	1 202 000	2 004 000	1 179 000	751 000
Total Equity	783 000	901 000	609 000	508 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	193 000	167 000	48 000	9 000
Unpaid Taxes	60 000	245 000	143 000	63 000
Dividends	0	320 000	220 000	0
Other Current Debt	138 000	198 000	77 000	171 000
Total Current Debt	419 000	1 103 000	570 000	242 000
Total Equity and Debt	1 202 000	2 004 000	1 179 000	751 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,92 %	67,92 %	52,71 %	−7,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,45 %	34,61 %	28,13 %	−3,7 %
Current Ratio	2,81	1,79	2,02	3
Quick Ratio	2,81	1,79	2,02	3
Equity Ratio	0,65	0,45	0,52	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %