WAAGE INVESTERING AS

1454 FAGERSTRAND

Finances

Return on Equity

56,81 %

Current Ratio

4,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	750 000	335 000	470 000	1 285 000
Net Income	5 375 000	−101 000	60 000	500 000
Total Assets	10 745 000	8 121 000	9 410 000	10 659 000
Total Equity	9 461 000	7 186 000	8 770 000	9 810 000

Income (NOK)	2022	2021	2020	2019
Revenue	750 000	335 000	470 000	1 285 000
Expenditure	780 000	471 000	401 000	733 000
Operating Profit	−29 000	−136 000	68 000	552 000
Financial Income	5 439 000	6 000	9 000	90 000
Financial Costs	0	0	0	14 000
Financial Balance	5 439 000	6 000	9 000	76 000
Earnings Before Tax	5 409 000	−130 000	77 000	627 000
Tax	34 000	−29 000	17 000	128 000
Net Income	5 375 000	−101 000	60 000	500 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 168 000	7 002 000	6 973 000	9 681 000
Total Current Assets	5 577 000	1 119 000	2 437 000	978 000
Total Assets	10 745 000	8 121 000	9 410 000	10 659 000
Total Retained Equity	9 130 000	6 855 000	8 439 000	9 479 000
Total Equity	9 461 000	7 186 000	8 770 000	9 810 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 284 000	935 000	640 000	849 000
Total Equity and Debt	10 745 000	8 121 000	9 410 000	10 659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	750 000	335 000	470 000	1 285 000
Other Income	0	0	0	0
Revenue	750 000	335 000	470 000	1 285 000
Cost of Goods Sold	0	0	0	0
Salary Costs	773 000	464 000	394 000	726 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	780 000	471 000	401 000	733 000
Operating Profit	−29 000	−136 000	68 000	552 000
Financial Income	5 439 000	6 000	9 000	90 000
Financial Costs	0	0	0	14 000
Financial Balance	5 439 000	6 000	9 000	76 000
Dividends	1 000 000	750 000	500 000	500 000
Net Income	5 375 000	−101 000	60 000	500 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	29 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	111 000	111 000	111 000	111 000
Total Tangible Assets	111 000	111 000	111 000	111 000
Total Fiancial Fixed Assets	5 057 000	6 862 000	6 862 000	9 570 000
Total Fixed Assets	5 168 000	7 002 000	6 973 000	9 681 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 577 000	1 118 000	2 437 000	978 000
Total Current Assets	5 577 000	1 119 000	2 437 000	978 000
Total Assets	10 745 000	8 121 000	9 410 000	10 659 000
Total Equity	9 461 000	7 186 000	8 770 000	9 810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	3 000	3 000
Unpaid Taxes	103 000	131 000	77 000	108 000
Dividends	1 000 000	750 000	500 000	500 000
Other Current Debt	171 000	51 000	44 000	111 000
Total Current Debt	1 284 000	935 000	640 000	849 000
Total Equity and Debt	10 745 000	8 121 000	9 410 000	10 659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,81 %	−1,41 %	0,68 %	5,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,87 %	−40,6 %	14,47 %	42,96 %
Current Ratio	4,34	1,2	3,81	1,15
Quick Ratio	4,34	1,2	3,81	1,15
Equity Ratio	0,88	0,88	0,93	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %