WICK LEGEPRAKSIS AS

5700 VOSS

Finances

Share Ownership

Return on Equity

−5,26 %

Current Ratio

1,05

Debt-to-Equity Ratio

−7,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 573 000	4 819 000	4 069 000	3 314 000
Net Income	33 000	144 000	−110 000	−15 000
Total Assets	6 144 000	4 682 000	4 827 000	5 079 000
Total Equity	−627 000	−660 000	−805 000	−695 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 573 000	4 819 000	4 069 000	3 314 000
Expenditure	5 308 000	4 429 000	3 976 000	3 065 000
Operating Profit	265 000	391 000	93 000	249 000
Financial Income	0	0	0	0
Financial Costs	217 000	206 000	230 000	268 000
Financial Balance	−217 000	−206 000	−230 000	−268 000
Earnings Before Tax	49 000	185 000	−137 000	−19 000
Tax	15 000	41 000	−27 000	−4 000
Net Income	33 000	144 000	−110 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 754 000	4 121 000	4 404 000	4 660 000
Total Current Assets	2 390 000	562 000	423 000	419 000
Total Assets	6 144 000	4 682 000	4 827 000	5 079 000
Total Retained Equity	−727 000	−760 000	−905 000	−795 000
Total Equity	−627 000	−660 000	−805 000	−695 000
Total Long-Term Debt	4 500 000	4 791 000	5 056 000	5 389 000
Total Current Debt	2 271 000	552 000	575 000	384 000
Total Equity and Debt	6 144 000	4 682 000	4 827 000	5 079 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 573 000	4 819 000	4 069 000	3 314 000
Other Income	0	0	0	0
Revenue	5 573 000	4 819 000	4 069 000	3 314 000
Cost of Goods Sold	143 000	113 000	105 000	150 000
Salary Costs	3 720 000	3 008 000	2 751 000	1 869 000
Depreciation	341 000	329 000	322 000	320 000
Impairment	0	0	0	0
Expenditure	5 308 000	4 429 000	3 976 000	3 065 000
Operating Profit	265 000	391 000	93 000	249 000
Financial Income	0	0	0	0
Financial Costs	217 000	206 000	230 000	268 000
Financial Balance	−217 000	−206 000	−230 000	−268 000
Dividends	0	0	0	0
Net Income	33 000	144 000	−110 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 280 000	3 460 000	3 640 000	3 820 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	474 000	661 000	764 000	840 000
Total Tangible Assets	3 754 000	4 121 000	4 404 000	4 660 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 754 000	4 121 000	4 404 000	4 660 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 107 000	445 000	258 000	121 000
Total Current Assets	2 390 000	562 000	423 000	419 000
Total Assets	6 144 000	4 682 000	4 827 000	5 079 000
Total Equity	−627 000	−660 000	−805 000	−695 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 500 000	4 791 000	5 056 000	5 389 000
Creditors	38 000	61 000	39 000	52 000
Unpaid Taxes	324 000	207 000	307 000	139 000
Dividends	0	0	0	0
Other Current Debt	1 909 000	284 000	230 000	172 000
Total Current Debt	2 271 000	552 000	575 000	384 000
Total Equity and Debt	6 144 000	4 682 000	4 827 000	5 079 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,26 %	−21,82 %	13,66 %	2,16 %
Debt-to-Equity Ratio	−7,18	−7,26	−6,28	−7,75
Operating Profit Margin	4,76 %	8,11 %	2,29 %	7,51 %
Current Ratio	1,05	1,02	0,74	1,09
Quick Ratio	1,05	1,02	0,74	1,09
Equity Ratio	−0,1	−0,14	−0,17	−0,14
Gross Profit Margin	97,43 %	97,66 %	97,42 %	95,47 %