ING F WICKSTRØM AS

1266 OSLO

Finances

Share Ownership

Return on Equity

14,59 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	63 986 000	44 870 000	44 378 000	30 903 000
Net Income	1 579 000	3 020 000	1 703 000	2 869 000
Total Assets	24 817 000	23 855 000	15 363 000	14 377 000
Total Equity	10 822 000	11 243 000	8 223 000	6 520 000

Income (NOK)	2022	2021	2020	2019
Revenue	63 986 000	44 870 000	44 378 000	30 903 000
Expenditure	61 823 000	40 945 000	42 173 000	27 201 000
Operating Profit	2 163 000	3 925 000	2 206 000	3 702 000
Financial Income	2 000	5 000	2 000	4 000
Financial Costs	138 000	57 000	24 000	27 000
Financial Balance	−136 000	−52 000	−22 000	−23 000
Earnings Before Tax	2 026 000	3 873 000	2 184 000	3 679 000
Tax	447 000	853 000	481 000	809 000
Net Income	1 579 000	3 020 000	1 703 000	2 869 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 287 000	1 605 000	432 000	635 000
Total Current Assets	22 530 000	22 251 000	14 931 000	13 742 000
Total Assets	24 817 000	23 855 000	15 363 000	14 377 000
Total Retained Equity	10 472 000	10 893 000	7 873 000	6 170 000
Total Equity	10 822 000	11 243 000	8 223 000	6 520 000
Total Long-Term Debt	3 417 000	2 495 000	668 000	979 000
Total Current Debt	10 577 000	10 118 000	6 472 000	6 878 000
Total Equity and Debt	24 817 000	23 855 000	15 363 000	14 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	63 986 000	44 870 000	44 333 000	30 849 000
Other Income	0	0	45 000	54 000
Revenue	63 986 000	44 870 000	44 378 000	30 903 000
Cost of Goods Sold	41 152 000	24 588 000	28 344 000	11 929 000
Salary Costs	16 926 000	13 500 000	11 096 000	12 012 000
Depreciation	656 000	362 000	225 000	211 000
Impairment	0	0	0	0
Expenditure	61 823 000	40 945 000	42 173 000	27 201 000
Operating Profit	2 163 000	3 925 000	2 206 000	3 702 000
Financial Income	2 000	5 000	2 000	4 000
Financial Costs	138 000	57 000	24 000	27 000
Financial Balance	−136 000	−52 000	−22 000	−23 000
Dividends	2 000 000	0	0	3 000 000
Net Income	1 579 000	3 020 000	1 703 000	2 869 000

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	2 287 000	1 605 000	432 000	635 000
Total Tangible Assets	2 287 000	1 605 000	432 000	635 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 287 000	1 605 000	432 000	635 000
Stock	1 082 000	1 060 000	1 025 000	764 000
Total Investments	0	0	0	0
Cash, Bank	3 455 000	9 810 000	2 787 000	5 320 000
Total Current Assets	22 530 000	22 251 000	14 931 000	13 742 000
Total Assets	24 817 000	23 855 000	15 363 000	14 377 000
Total Equity	10 822 000	11 243 000	8 223 000	6 520 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 417 000	2 495 000	668 000	979 000
Creditors	5 855 000	5 307 000	2 888 000	1 468 000
Unpaid Taxes	2 961 000	2 264 000	1 428 000	1 526 000
Dividends	2 000 000	0	0	3 000 000
Other Current Debt	1 761 000	2 547 000	1 463 000	1 205 000
Total Current Debt	10 577 000	10 118 000	6 472 000	6 878 000
Total Equity and Debt	24 817 000	23 855 000	15 363 000	14 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,59 %	26,86 %	20,71 %	44 %
Debt-to-Equity Ratio	0,32	0,22	0,08	0,15
Operating Profit Margin	3,38 %	8,75 %	4,97 %	11,98 %
Current Ratio	2,13	2,2	2,31	2
Quick Ratio	2,37	2,46	2,74	2,25
Equity Ratio	0,44	0,47	0,54	0,45
Gross Profit Margin	35,69 %	45,2 %	36,13 %	61,4 %