N.W.C AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

−88,27 %

Current Ratio

0,38

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	406 000	442 000	164 000	332 000
Net Income	143 000	44 000	4 000	−29 000
Total Assets	182 000	27 000	23 000	2 000
Total Equity	−162 000	44 000	23 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	406 000	442 000	164 000	332 000
Expenditure	262 000	398 000	160 000	361 000
Operating Profit	143 000	44 000	4 000	−29 000
Financial Income	0	3 000	0	2 000
Financial Costs	0	3 000	0	2 000
Financial Balance	0	0	0	0
Earnings Before Tax	143 000	44 000	4 000	−29 000
Tax	0	0	0	0
Net Income	143 000	44 000	4 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	0	0	−25 000
Total Current Assets	129 000	27 000	23 000	27 000
Total Assets	182 000	27 000	23 000	2 000
Total Retained Equity	−262 000	0	−77 000	−77 000
Total Equity	−162 000	44 000	23 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	344 000	−18 000	0	−22 000
Total Equity and Debt	182 000	27 000	23 000	2 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	406 000	88 000	135 000	332 000
Other Income	0	354 000	29 000	0
Revenue	406 000	442 000	164 000	332 000
Cost of Goods Sold	1 000	0	−14 000	3 000
Salary Costs	0	0	2 000	59 000
Depreciation	13 000	0	0	0
Impairment	0	0	0	0
Expenditure	262 000	398 000	160 000	361 000
Operating Profit	143 000	44 000	4 000	−29 000
Financial Income	0	3 000	0	2 000
Financial Costs	0	3 000	0	2 000
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	143 000	44 000	4 000	−29 000

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	53 000	0	0	0
Total Tangible Assets	53 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	−25 000
Total Fixed Assets	53 000	0	0	−25 000
Stock	9 000	10 000	14 000	2 000
Total Investments	0	0	0	0
Cash, Bank	106 000	28 000	9 000	25 000
Total Current Assets	129 000	27 000	23 000	27 000
Total Assets	182 000	27 000	23 000	2 000
Total Equity	−162 000	44 000	23 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	−4 000	−4 000	0	0
Dividends	0	0	0	0
Other Current Debt	348 000	−14 000	0	−22 000
Total Current Debt	344 000	−18 000	0	−22 000
Total Equity and Debt	182 000	27 000	23 000	2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−88,27 %	100 %	17,39 %	−126,09 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	35,22 %	9,95 %	2,44 %	−8,73 %
Current Ratio	0,38	−1,5	-	−1,23
Quick Ratio	0,39	−0,96	−1,64	−1,13
Equity Ratio	−0,89	1,63	1	11,5
Gross Profit Margin	99,75 %	100 %	108,54 %	99,1 %