WISP KREATIVT STUDIO AS

0367 OSLO

Finances

Share Ownership

Return on Equity

−71,09 %

Current Ratio

0,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 291 000	2 049 000	3 631 000	4 269 000
Net Income	−327 000	152 000	1 904 000	561 000
Total Assets	882 000	1 028 000	2 887 000	1 899 000
Total Equity	460 000	787 000	1 204 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 291 000	2 049 000	3 631 000	4 269 000
Expenditure	3 710 000	1 853 000	1 189 000	3 552 000
Operating Profit	−419 000	196 000	2 442 000	719 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	0
Earnings Before Tax	−419 000	195 000	2 441 000	719 000
Tax	−92 000	43 000	537 000	158 000
Net Income	−327 000	152 000	1 904 000	561 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	579 000	499 000	458 000	24 000
Total Current Assets	303 000	529 000	2 429 000	1 874 000
Total Assets	882 000	1 028 000	2 887 000	1 899 000
Total Retained Equity	360 000	687 000	1 104 000	0
Total Equity	460 000	787 000	1 204 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	422 000	241 000	1 683 000	1 798 000
Total Equity and Debt	882 000	1 028 000	2 887 000	1 899 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 304 000	2 049 000	3 631 000	4 269 000
Other Income	−13 000	0	0	0
Revenue	3 291 000	2 049 000	3 631 000	4 269 000
Cost of Goods Sold	684 000	763 000	135 000	1 312 000
Salary Costs	2 640 000	684 000	718 000	1 684 000
Depreciation	12 000	14 000	6 000	25 000
Impairment	0	0	0	0
Expenditure	3 710 000	1 853 000	1 189 000	3 552 000
Operating Profit	−419 000	196 000	2 442 000	719 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	0
Dividends	0	0	800 000	561 000
Net Income	−327 000	152 000	1 904 000	561 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	93 000	1 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	487 000	498 000	456 000	24 000
Total Tangible Assets	487 000	498 000	456 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	579 000	499 000	458 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	97 000	2 376 000	1 254 000
Total Current Assets	303 000	529 000	2 429 000	1 874 000
Total Assets	882 000	1 028 000	2 887 000	1 899 000
Total Equity	460 000	787 000	1 204 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	82 000	118 000	27 000	700 000
Unpaid Taxes	83 000	37 000	107 000	225 000
Dividends	0	0	800 000	561 000
Other Current Debt	257 000	45 000	209 000	150 000
Total Current Debt	422 000	241 000	1 683 000	1 798 000
Total Equity and Debt	882 000	1 028 000	2 887 000	1 899 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−71,09 %	19,31 %	158,14 %	561 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,73 %	9,57 %	67,25 %	16,84 %
Current Ratio	0,72	2,2	1,44	1,04
Quick Ratio	0,72	2,2	1,44	1,04
Equity Ratio	0,52	0,77	0,42	0,05
Gross Profit Margin	79,22 %	62,76 %	96,28 %	69,27 %