WANGEN TV OG ANTENNESERVICE AS

1176 OSLO

Finances

Share Ownership

Return on Equity

94,65 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 330 000	981 000	605 000	2 241 000
Net Income	283 000	−36 000	−427 000	−231 000
Total Assets	1 465 000	1 456 000	1 336 000	1 126 000
Total Equity	299 000	15 000	52 000	−271 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 330 000	981 000	605 000	2 241 000
Expenditure	1 046 000	1 013 000	1 033 000	2 474 000
Operating Profit	284 000	−33 000	−428 000	−233 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	4 000	2 000	0	0
Financial Balance	−1 000	−2 000	1 000	2 000
Earnings Before Tax	283 000	−35 000	−427 000	−231 000
Tax	0	1 000	0	0
Net Income	283 000	−36 000	−427 000	−231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	448 000	623 000	772 000	81 000
Total Current Assets	1 017 000	833 000	564 000	1 045 000
Total Assets	1 465 000	1 456 000	1 336 000	1 126 000
Total Retained Equity	−551 000	−835 000	−798 000	−371 000
Total Equity	299 000	15 000	52 000	−271 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 167 000	1 440 000	1 285 000	1 397 000
Total Equity and Debt	1 465 000	1 456 000	1 336 000	1 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 330 000	776 000	605 000	2 241 000
Other Income	0	205 000	0	0
Revenue	1 330 000	981 000	605 000	2 241 000
Cost of Goods Sold	229 000	209 000	184 000	461 000
Salary Costs	323 000	200 000	417 000	1 304 000
Depreciation	175 000	175 000	60 000	138 000
Impairment	0	0	0	0
Expenditure	1 046 000	1 013 000	1 033 000	2 474 000
Operating Profit	284 000	−33 000	−428 000	−233 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	4 000	2 000	0	0
Financial Balance	−1 000	−2 000	1 000	2 000
Dividends	0	0	0	0
Net Income	283 000	−36 000	−427 000	−231 000

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	448 000	623 000	772 000	81 000
Total Tangible Assets	448 000	623 000	772 000	81 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	448 000	623 000	772 000	81 000
Stock	172 000	172 000	172 000	192 000
Total Investments	0	0	0	0
Cash, Bank	711 000	422 000	340 000	273 000
Total Current Assets	1 017 000	833 000	564 000	1 045 000
Total Assets	1 465 000	1 456 000	1 336 000	1 126 000
Total Equity	299 000	15 000	52 000	−271 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	85 000	150 000	83 000	22 000
Unpaid Taxes	127 000	75 000	50 000	177 000
Dividends	0	0	0	0
Other Current Debt	954 000	1 216 000	1 151 000	1 198 000
Total Current Debt	1 167 000	1 440 000	1 285 000	1 397 000
Total Equity and Debt	1 465 000	1 456 000	1 336 000	1 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,65 %	−240 %	−821,15 %	85,24 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	21,35 %	−3,36 %	−70,74 %	−10,4 %
Current Ratio	0,87	0,58	0,44	0,75
Quick Ratio	1,02	0,66	0,51	0,87
Equity Ratio	0,2	0,01	0,04	−0,24
Gross Profit Margin	82,78 %	78,7 %	69,59 %	79,43 %