WONDERWORKS AS

3033 DRAMMEN

Finances

Share Ownership

Return on Equity

44,71 %

Current Ratio

2,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 004 000	1 311 000	593 000	329 000
Net Income	397 000	691 000	−14 000	−84 000
Total Assets	1 476 000	1 624 000	924 000	738 000
Total Equity	888 000	892 000	651 000	665 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 004 000	1 311 000	593 000	329 000
Expenditure	512 000	437 000	607 000	412 000
Operating Profit	492 000	874 000	−15 000	−84 000
Financial Income	17 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	17 000	1 000	0	0
Earnings Before Tax	508 000	874 000	−15 000	−84 000
Tax	110 000	184 000	−1 000	0
Net Income	397 000	691 000	−14 000	−84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	18 000	0	0
Total Current Assets	1 464 000	1 606 000	924 000	738 000
Total Assets	1 476 000	1 624 000	924 000	738 000
Total Retained Equity	748 000	752 000	511 000	525 000
Total Equity	888 000	892 000	651 000	665 000
Total Long-Term Debt	3 000	1 000	0	0
Total Current Debt	585 000	732 000	273 000	73 000
Total Equity and Debt	1 476 000	1 624 000	924 000	738 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 004 000	204 000	593 000	328 000
Other Income	0	1 107 000	0	0
Revenue	1 004 000	1 311 000	593 000	329 000
Cost of Goods Sold	20 000	217 000	357 000	86 000
Salary Costs	249 000	59 000	23 000	148 000
Depreciation	6 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	512 000	437 000	607 000	412 000
Operating Profit	492 000	874 000	−15 000	−84 000
Financial Income	17 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	17 000	1 000	0	0
Dividends	400 000	450 000	0	0
Net Income	397 000	691 000	−14 000	−84 000

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	12 000	18 000	0	0
Total Tangible Assets	12 000	18 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	18 000	0	0
Stock	80 000	100 000	109 000	109 000
Total Investments	217 000	201 000	0	0
Cash, Bank	224 000	1 133 000	815 000	275 000
Total Current Assets	1 464 000	1 606 000	924 000	738 000
Total Assets	1 476 000	1 624 000	924 000	738 000
Total Equity	888 000	892 000	651 000	665 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	1 000	0	0
Creditors	11 000	47 000	189 000	7 000
Unpaid Taxes	34 000	49 000	2 000	56 000
Dividends	400 000	450 000	0	0
Other Current Debt	31 000	2 000	83 000	10 000
Total Current Debt	585 000	732 000	273 000	73 000
Total Equity and Debt	1 476 000	1 624 000	924 000	738 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,71 %	77,47 %	−2,15 %	−12,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49 %	66,67 %	−2,53 %	−25,53 %
Current Ratio	2,5	2,19	3,38	10,11
Quick Ratio	2,9	2,54	5,63	−20,5
Equity Ratio	0,6	0,55	0,7	0,9
Gross Profit Margin	98,01 %	83,45 %	39,8 %	73,86 %