WIRESCAN AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

7,26 %

Current Ratio

2,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 783 000	13 456 000	15 674 000	14 105 000
Net Income	2 625 000	14 017 000	4 324 000	3 163 000
Total Assets	37 976 000	35 557 000	21 266 000	17 653 000
Total Equity	36 162 000	33 537 000	19 520 000	15 197 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 783 000	13 456 000	15 674 000	14 105 000
Expenditure	12 523 000	10 882 000	11 282 000	10 966 000
Operating Profit	3 260 000	2 573 000	4 392 000	3 140 000
Financial Income	419 000	134 000	435 000	135 000
Financial Costs	311 000	306 000	503 000	111 000
Financial Balance	108 000	−172 000	−68 000	24 000
Earnings Before Tax	3 368 000	2 401 000	4 324 000	3 163 000
Tax	743 000	0	0	0
Net Income	2 625 000	14 017 000	4 324 000	3 163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 051 000	32 367 000	17 848 000	14 673 000
Total Current Assets	4 926 000	3 190 000	3 418 000	2 980 000
Total Assets	37 976 000	35 557 000	21 266 000	17 653 000
Total Retained Equity	0	0	0	0
Total Equity	36 162 000	33 537 000	19 520 000	15 197 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 814 000	2 020 000	1 746 000	2 456 000
Total Equity and Debt	37 976 000	35 557 000	21 266 000	17 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 995 000	12 461 000	14 842 000	13 534 000
Other Income	788 000	995 000	832 000	572 000
Revenue	15 783 000	13 456 000	15 674 000	14 105 000
Cost of Goods Sold	3 404 000	2 697 000	3 912 000	3 328 000
Salary Costs	3 473 000	4 447 000	4 062 000	5 018 000
Depreciation	2 350 000	1 923 000	1 451 000	912 000
Impairment	0	0	0	0
Expenditure	12 523 000	10 882 000	11 282 000	10 966 000
Operating Profit	3 260 000	2 573 000	4 392 000	3 140 000
Financial Income	419 000	134 000	435 000	135 000
Financial Costs	311 000	306 000	503 000	111 000
Financial Balance	108 000	−172 000	−68 000	24 000
Dividends	0	0	0	0
Net Income	2 625 000	14 017 000	4 324 000	3 163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 796 000	32 092 000	17 572 000	14 399 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	67 000	69 000	66 000
Total Tangible Assets	46 000	67 000	69 000	66 000
Total Fiancial Fixed Assets	209 000	209 000	207 000	207 000
Total Fixed Assets	33 051 000	32 367 000	17 848 000	14 673 000
Stock	520 000	315 000	184 000	223 000
Total Investments	0	0	0	0
Cash, Bank	963 000	260 000	504 000	254 000
Total Current Assets	4 926 000	3 190 000	3 418 000	2 980 000
Total Assets	37 976 000	35 557 000	21 266 000	17 653 000
Total Equity	36 162 000	33 537 000	19 520 000	15 197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	563 000	456 000	748 000	698 000
Unpaid Taxes	511 000	481 000	449 000	478 000
Dividends	0	0	0	0
Other Current Debt	740 000	745 000	549 000	912 000
Total Current Debt	1 814 000	2 020 000	1 746 000	2 456 000
Total Equity and Debt	37 976 000	35 557 000	21 266 000	17 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,26 %	41,8 %	22,15 %	20,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,66 %	19,12 %	28,02 %	22,26 %
Current Ratio	2,72	1,58	1,96	1,21
Quick Ratio	3,81	1,87	2,19	1,33
Equity Ratio	0,95	0,94	0,92	0,86
Gross Profit Margin	78,43 %	79,96 %	75,04 %	76,41 %