WENDIA NORGE AS

0694 OSLO

Finances

Share Ownership

Return on Equity

75 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 374 000	8 562 000	8 692 000	9 151 000
Net Income	528 000	1 088 000	979 000	693 000
Total Assets	7 720 000	7 727 000	10 114 000	8 042 000
Total Equity	704 000	1 176 000	1 087 000	1 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 374 000	8 562 000	8 692 000	9 151 000
Expenditure	6 692 000	7 166 000	7 459 000	8 266 000
Operating Profit	682 000	1 396 000	1 233 000	885 000
Financial Income	8 000	7 000	26 000	13 000
Financial Costs	0	0	1 000	1 000
Financial Balance	8 000	7 000	25 000	12 000
Earnings Before Tax	690 000	1 403 000	1 257 000	897 000
Tax	162 000	314 000	279 000	204 000
Net Income	528 000	1 088 000	979 000	693 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	203 000	207 000	193 000	197 000
Total Current Assets	7 517 000	7 520 000	9 921 000	7 845 000
Total Assets	7 720 000	7 727 000	10 114 000	8 042 000
Total Retained Equity	204 000	676 000	587 000	609 000
Total Equity	704 000	1 176 000	1 087 000	1 109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 016 000	6 551 000	9 027 000	6 933 000
Total Equity and Debt	7 720 000	7 727 000	10 114 000	8 042 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 099 000	7 048 000	6 881 000	7 050 000
Other Income	1 276 000	1 513 000	1 811 000	2 101 000
Revenue	7 374 000	8 562 000	8 692 000	9 151 000
Cost of Goods Sold	5 046 000	5 424 000	5 642 000	6 150 000
Salary Costs	8 000	9 000	11 000	37 000
Depreciation	4 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	6 692 000	7 166 000	7 459 000	8 266 000
Operating Profit	682 000	1 396 000	1 233 000	885 000
Financial Income	8 000	7 000	26 000	13 000
Financial Costs	0	0	1 000	1 000
Financial Balance	8 000	7 000	25 000	12 000
Dividends	1 000 000	1 000 000	1 000 000	0
Net Income	528 000	1 088 000	979 000	693 000

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	192 000	192 000	192 000	192 000
Fixtures	11 000	15 000	1 000	4 000
Total Tangible Assets	203 000	207 000	193 000	197 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	203 000	207 000	193 000	197 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 294 000	4 143 000	4 809 000	3 242 000
Total Current Assets	7 517 000	7 520 000	9 921 000	7 845 000
Total Assets	7 720 000	7 727 000	10 114 000	8 042 000
Total Equity	704 000	1 176 000	1 087 000	1 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 583 000	1 402 000	3 233 000	1 759 000
Unpaid Taxes	679 000	620 000	614 000	567 000
Dividends	1 000 000	1 000 000	1 000 000	0
Other Current Debt	3 591 000	3 216 000	3 901 000	4 403 000
Total Current Debt	7 016 000	6 551 000	9 027 000	6 933 000
Total Equity and Debt	7 720 000	7 727 000	10 114 000	8 042 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75 %	92,52 %	90,06 %	62,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,25 %	16,3 %	14,19 %	9,67 %
Current Ratio	1,07	1,15	1,1	1,13
Quick Ratio	1,07	1,15	1,1	1,13
Equity Ratio	0,09	0,15	0,11	0,14
Gross Profit Margin	31,57 %	36,65 %	35,09 %	32,79 %