WAAGE AS

5053 BERGEN

Finances

Share Ownership

Return on Equity

528,57 %

Current Ratio

0,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	595 000	544 000	348 000	393 000
Net Income	37 000	12 000	12 000	8 000
Total Assets	275 000	296 000	290 000	177 000
Total Equity	7 000	−30 000	−42 000	−54 000

Income (NOK)	2022	2021	2020	2019
Revenue	595 000	544 000	348 000	393 000
Expenditure	548 000	522 000	333 000	382 000
Operating Profit	48 000	23 000	15 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	48 000	23 000	15 000	11 000
Tax	10 000	11 000	3 000	2 000
Net Income	37 000	12 000	12 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	101 000	151 000	203 000	114 000
Total Current Assets	174 000	144 000	88 000	62 000
Total Assets	275 000	296 000	290 000	177 000
Total Retained Equity	−93 000	−130 000	−142 000	−154 000
Total Equity	7 000	−30 000	−42 000	−54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	268 000	326 000	333 000	230 000
Total Equity and Debt	275 000	296 000	290 000	177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	578 000	544 000	348 000	393 000
Other Income	16 000	0	0	0
Revenue	595 000	544 000	348 000	393 000
Cost of Goods Sold	7 000	1 000	0	1 000
Salary Costs	232 000	186 000	46 000	142 000
Depreciation	40 000	40 000	37 000	17 000
Impairment	0	0	0	0
Expenditure	548 000	522 000	333 000	382 000
Operating Profit	48 000	23 000	15 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	37 000	12 000	12 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	35 000	45 000	56 000	60 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	66 000	106 000	146 000	55 000
Total Tangible Assets	66 000	106 000	146 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	101 000	151 000	203 000	114 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	174 000	116 000	88 000	18 000
Total Current Assets	174 000	144 000	88 000	62 000
Total Assets	275 000	296 000	290 000	177 000
Total Equity	7 000	−30 000	−42 000	−54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	18 000	12 000
Unpaid Taxes	64 000	60 000	13 000	27 000
Dividends	0	0	0	0
Other Current Debt	204 000	266 000	301 000	191 000
Total Current Debt	268 000	326 000	333 000	230 000
Total Equity and Debt	275 000	296 000	290 000	177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	528,57 %	−40 %	−28,57 %	−14,81 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	8,07 %	4,23 %	4,31 %	2,8 %
Current Ratio	0,65	0,44	0,26	0,27
Quick Ratio	0,65	0,44	0,26	0,27
Equity Ratio	0,03	−0,1	−0,14	−0,31
Gross Profit Margin	98,82 %	99,82 %	100 %	99,75 %