WEIBULL AS

0275 OSLO

Finances

Share Ownership

Return on Equity

96,37 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 016 000	27 506 000	24 649 000	21 350 000
Net Income	2 652 000	3 953 000	2 973 000	2 058 000
Total Assets	11 559 000	17 041 000	15 061 000	6 168 000
Total Equity	2 752 000	2 751 000	2 465 000	2 089 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 016 000	27 506 000	24 649 000	21 350 000
Expenditure	22 518 000	22 232 000	20 700 000	18 938 000
Operating Profit	3 499 000	5 275 000	3 949 000	2 412 000
Financial Income	39 000	10 000	9 000	3 000
Financial Costs	4 000	23 000	3 000	6 000
Financial Balance	35 000	−13 000	6 000	−3 000
Earnings Before Tax	3 534 000	5 262 000	3 955 000	2 408 000
Tax	882 000	1 308 000	982 000	350 000
Net Income	2 652 000	3 953 000	2 973 000	2 058 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	112 000	126 000	63 000	63 000
Total Current Assets	11 447 000	16 915 000	14 998 000	6 105 000
Total Assets	11 559 000	17 041 000	15 061 000	6 168 000
Total Retained Equity	2 402 000	2 401 000	2 115 000	1 739 000
Total Equity	2 752 000	2 751 000	2 465 000	2 089 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 807 000	14 291 000	12 596 000	4 079 000
Total Equity and Debt	11 559 000	17 041 000	15 061 000	6 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 016 000	27 506 000	24 649 000	21 350 000
Other Income	0	0	0	0
Revenue	26 016 000	27 506 000	24 649 000	21 350 000
Cost of Goods Sold	1 337 000	816 000	699 000	140 000
Salary Costs	17 948 000	18 583 000	17 551 000	15 642 000
Depreciation	14 000	6 000	0	15 000
Impairment	0	0	0	0
Expenditure	22 518 000	22 232 000	20 700 000	18 938 000
Operating Profit	3 499 000	5 275 000	3 949 000	2 412 000
Financial Income	39 000	10 000	9 000	3 000
Financial Costs	4 000	23 000	3 000	6 000
Financial Balance	35 000	−13 000	6 000	−3 000
Dividends	2 650 000	3 667 000	2 597 000	0
Net Income	2 652 000	3 953 000	2 973 000	2 058 000

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	112 000	126 000	63 000	63 000
Total Tangible Assets	112 000	126 000	63 000	63 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	112 000	126 000	63 000	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 134 000	16 798 000	14 755 000	6 051 000
Total Current Assets	11 447 000	16 915 000	14 998 000	6 105 000
Total Assets	11 559 000	17 041 000	15 061 000	6 168 000
Total Equity	2 752 000	2 751 000	2 465 000	2 089 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	153 000	242 000	86 000	257 000
Unpaid Taxes	2 308 000	4 404 000	6 140 000	1 134 000
Dividends	2 650 000	3 667 000	2 597 000	0
Other Current Debt	2 813 000	4 670 000	2 792 000	2 338 000
Total Current Debt	8 807 000	14 291 000	12 596 000	4 079 000
Total Equity and Debt	11 559 000	17 041 000	15 061 000	6 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,37 %	143,69 %	120,61 %	98,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,45 %	19,18 %	16,02 %	11,3 %
Current Ratio	1,3	1,18	1,19	1,5
Quick Ratio	1,3	1,18	1,19	1,5
Equity Ratio	0,24	0,16	0,16	0,34
Gross Profit Margin	94,86 %	97,03 %	97,16 %	99,34 %