WANGSMO ANTIKVARIAT AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

19,05 %

Current Ratio

4,3

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 623 000	3 261 000	3 482 000	2 788 000
Net Income	244 000	394 000	403 000	92 000
Total Assets	1 682 000	1 499 000	1 395 000	1 126 000
Total Equity	1 281 000	1 107 000	783 000	519 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 623 000	3 261 000	3 482 000	2 788 000
Expenditure	3 278 000	2 813 000	2 895 000	2 586 000
Operating Profit	345 000	562 000	587 000	203 000
Financial Income	0	0	0	0
Financial Costs	32 000	56 000	69 000	85 000
Financial Balance	−32 000	−56 000	−69 000	−85 000
Earnings Before Tax	312 000	506 000	517 000	118 000
Tax	69 000	111 000	114 000	26 000
Net Income	244 000	394 000	403 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	2 000	2 000	2 000
Total Current Assets	1 680 000	1 497 000	1 393 000	1 124 000
Total Assets	1 682 000	1 499 000	1 395 000	1 126 000
Total Retained Equity	1 037 000	863 000	538 000	275 000
Total Equity	1 281 000	1 107 000	783 000	519 000
Total Long-Term Debt	10 000	0	165 000	180 000
Total Current Debt	391 000	392 000	447 000	426 000
Total Equity and Debt	1 682 000	1 499 000	1 395 000	1 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 623 000	3 261 000	3 482 000	2 788 000
Other Income	0	0	0	0
Revenue	3 623 000	3 261 000	3 482 000	2 788 000
Cost of Goods Sold	804 000	714 000	617 000	462 000
Salary Costs	1 762 000	1 427 000	1 540 000	1 468 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 278 000	2 813 000	2 895 000	2 586 000
Operating Profit	345 000	562 000	587 000	203 000
Financial Income	0	0	0	0
Financial Costs	32 000	56 000	69 000	85 000
Financial Balance	−32 000	−56 000	−69 000	−85 000
Dividends	70 000	70 000	140 000	0
Net Income	244 000	394 000	403 000	92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	2 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 000	2 000	2 000	2 000
Stock	1 215 000	1 027 000	912 000	1 001 000
Total Investments	0	0	0	0
Cash, Bank	346 000	348 000	406 000	59 000
Total Current Assets	1 680 000	1 497 000	1 393 000	1 124 000
Total Assets	1 682 000	1 499 000	1 395 000	1 126 000
Total Equity	1 281 000	1 107 000	783 000	519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	0	165 000	180 000
Creditors	0	0	0	0
Unpaid Taxes	92 000	77 000	51 000	58 000
Dividends	70 000	70 000	140 000	0
Other Current Debt	160 000	133 000	282 000	134 000
Total Current Debt	391 000	392 000	447 000	426 000
Total Equity and Debt	1 682 000	1 499 000	1 395 000	1 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,05 %	35,59 %	51,47 %	17,73 %
Debt-to-Equity Ratio	0,01	0	0,21	0,35
Operating Profit Margin	9,52 %	17,23 %	16,86 %	7,28 %
Current Ratio	4,3	3,82	3,12	2,64
Quick Ratio	−2,04	−2,36	−3	−1,95
Equity Ratio	0,76	0,74	0,56	0,46
Gross Profit Margin	77,81 %	78,1 %	82,28 %	83,43 %