WIGGEN CONSULT AS

0382 OSLO

Finances

Return on Equity

−4,4 %

Current Ratio

0,6

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 000	15 000	40 000	754 000
Net Income	−132 000	130 000	−298 000	566 000
Total Assets	6 413 000	7 119 000	6 416 000	8 034 000
Total Equity	2 998 000	3 130 000	3 000 000	3 298 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 000	15 000	40 000	754 000
Expenditure	−128 000	668 000	1 258 000	61 000
Operating Profit	152 000	−652 000	−1 217 000	693 000
Financial Income	1 258 000	855 000	2 267 000	428 000
Financial Costs	1 524 000	37 000	1 304 000	455 000
Financial Balance	−266 000	818 000	963 000	−27 000
Earnings Before Tax	−114 000	166 000	−254 000	665 000
Tax	18 000	37 000	43 000	99 000
Net Income	−132 000	130 000	−298 000	566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 973 000	5 530 000	5 020 000	6 372 000
Total Current Assets	1 441 000	1 589 000	1 396 000	1 662 000
Total Assets	6 413 000	7 119 000	6 416 000	8 034 000
Total Retained Equity	2 844 000	2 976 000	2 846 000	3 144 000
Total Equity	2 998 000	3 130 000	3 000 000	3 298 000
Total Long-Term Debt	1 000 000	1 000 000	1 000 000	1 000 000
Total Current Debt	2 416 000	2 990 000	2 416 000	3 737 000
Total Equity and Debt	6 413 000	7 119 000	6 416 000	8 034 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 000	15 000	40 000	754 000
Other Income	0	0	0	0
Revenue	24 000	15 000	40 000	754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−227 000	572 000	458 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−128 000	668 000	1 258 000	61 000
Operating Profit	152 000	−652 000	−1 217 000	693 000
Financial Income	1 258 000	855 000	2 267 000	428 000
Financial Costs	1 524 000	37 000	1 304 000	455 000
Financial Balance	−266 000	818 000	963 000	−27 000
Dividends	0	0	0	0
Net Income	−132 000	130 000	−298 000	566 000

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	9 000	9 000	9 000	9 000
Total Tangible Assets	9 000	9 000	9 000	9 000
Total Fiancial Fixed Assets	4 963 000	5 521 000	5 011 000	6 363 000
Total Fixed Assets	4 973 000	5 530 000	5 020 000	6 372 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	144 000	856 000	629 000	386 000
Total Current Assets	1 441 000	1 589 000	1 396 000	1 662 000
Total Assets	6 413 000	7 119 000	6 416 000	8 034 000
Total Equity	2 998 000	3 130 000	3 000 000	3 298 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000 000	1 000 000	1 000 000	1 000 000
Creditors	0	6 000	2 000	0
Unpaid Taxes	1 000	271 000	0	7 000
Dividends	0	0	0	0
Other Current Debt	2 397 000	2 676 000	2 371 000	3 630 000
Total Current Debt	2 416 000	2 990 000	2 416 000	3 737 000
Total Equity and Debt	6 413 000	7 119 000	6 416 000	8 034 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,4 %	4,15 %	−9,93 %	17,16 %
Debt-to-Equity Ratio	0,33	0,32	0,33	0,3
Operating Profit Margin	633,33 %	−4 346,67 %	−3 042,5 %	91,91 %
Current Ratio	0,6	0,53	0,58	0,44
Quick Ratio	0,6	0,53	0,58	0,44
Equity Ratio	0,47	0,44	0,47	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %