WIESE VERSA AS

1177 OSLO

Finances

Return on Equity

41,91 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 588 000	1 087 000	731 000	1 162 000
Net Income	648 000	382 000	189 000	302 000
Total Assets	2 139 000	1 652 000	1 176 000	1 412 000
Total Equity	1 546 000	897 000	766 000	677 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 588 000	1 087 000	731 000	1 162 000
Expenditure	752 000	596 000	490 000	773 000
Operating Profit	835 000	491 000	241 000	389 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	1 000	−1 000
Earnings Before Tax	835 000	489 000	242 000	388 000
Tax	187 000	108 000	53 000	86 000
Net Income	648 000	382 000	189 000	302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	954 000	660 000	660 000	673 000
Total Current Assets	1 186 000	992 000	517 000	739 000
Total Assets	2 139 000	1 652 000	1 176 000	1 412 000
Total Retained Equity	1 446 000	797 000	666 000	577 000
Total Equity	1 546 000	897 000	766 000	677 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	593 000	754 000	410 000	735 000
Total Equity and Debt	2 139 000	1 652 000	1 176 000	1 412 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 588 000	1 087 000	731 000	1 162 000
Other Income	0	0	0	0
Revenue	1 588 000	1 087 000	731 000	1 162 000
Cost of Goods Sold	0	0	0	0
Salary Costs	679 000	549 000	404 000	647 000
Depreciation	0	0	13 000	9 000
Impairment	0	0	0	0
Expenditure	752 000	596 000	490 000	773 000
Operating Profit	835 000	491 000	241 000	389 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	1 000	−1 000
Dividends	0	250 000	100 000	250 000
Net Income	648 000	382 000	189 000	302 000

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	13 000	13 000	13 000	26 000
Total Tangible Assets	13 000	13 000	13 000	26 000
Total Fiancial Fixed Assets	941 000	647 000	647 000	647 000
Total Fixed Assets	954 000	660 000	660 000	673 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 095 000	893 000	472 000	663 000
Total Current Assets	1 186 000	992 000	517 000	739 000
Total Assets	2 139 000	1 652 000	1 176 000	1 412 000
Total Equity	1 546 000	897 000	766 000	677 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	3 000	1 000	4 000
Unpaid Taxes	294 000	302 000	181 000	302 000
Dividends	0	250 000	100 000	250 000
Other Current Debt	111 000	92 000	76 000	93 000
Total Current Debt	593 000	754 000	410 000	735 000
Total Equity and Debt	2 139 000	1 652 000	1 176 000	1 412 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,91 %	42,59 %	24,67 %	44,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,58 %	45,17 %	32,97 %	33,48 %
Current Ratio	2	1,32	1,26	1,01
Quick Ratio	2	1,32	1,26	1,01
Equity Ratio	0,72	0,54	0,65	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %