WAKE UP SCANDINAVIA AS

2950 SKAMMESTEIN

Finances

Return on Equity

21,65 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 000	75 000	162 000	552 000
Net Income	−55 000	59 000	2 000	177 000
Total Assets	340 000	315 000	339 000	265 000
Total Equity	−254 000	−199 000	−258 000	−260 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 000	75 000	162 000	552 000
Expenditure	64 000	16 000	160 000	376 000
Operating Profit	−55 000	59 000	2 000	177 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−55 000	59 000	2 000	177 000
Tax	0	0	0	0
Net Income	−55 000	59 000	2 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	53 000	28 000	47 000
Total Current Assets	296 000	263 000	311 000	218 000
Total Assets	340 000	315 000	339 000	265 000
Total Retained Equity	−404 000	−349 000	−408 000	−410 000
Total Equity	−254 000	−199 000	−258 000	−260 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	594 000	514 000	597 000	525 000
Total Equity and Debt	340 000	315 000	339 000	265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	75 000	162 000	379 000
Other Income	0	0	0	174 000
Revenue	8 000	75 000	162 000	552 000
Cost of Goods Sold	0	1 000	7 000	10 000
Salary Costs	0	1 000	0	0
Depreciation	9 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	64 000	16 000	160 000	376 000
Operating Profit	−55 000	59 000	2 000	177 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−55 000	59 000	2 000	177 000

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	16 000	24 000	0	0
Total Tangible Assets	16 000	24 000	0	0
Total Fiancial Fixed Assets	28 000	28 000	28 000	47 000
Total Fixed Assets	44 000	53 000	28 000	47 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	161 000	63 000	144 000	117 000
Total Current Assets	296 000	263 000	311 000	218 000
Total Assets	340 000	315 000	339 000	265 000
Total Equity	−254 000	−199 000	−258 000	−260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	50 000	50 000	51 000	0
Unpaid Taxes	0	−8 000	21 000	17 000
Dividends	0	0	0	0
Other Current Debt	544 000	471 000	525 000	508 000
Total Current Debt	594 000	514 000	597 000	525 000
Total Equity and Debt	340 000	315 000	339 000	265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,65 %	−29,65 %	−0,78 %	−68,08 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−687,5 %	78,67 %	1,23 %	32,07 %
Current Ratio	0,5	0,51	0,52	0,42
Quick Ratio	0,5	0,51	0,52	0,42
Equity Ratio	−0,75	−0,63	−0,76	−0,98
Gross Profit Margin	100 %	98,67 %	95,68 %	98,19 %