WOW MEDIALAB AS

7650 VERDAL

Finances

Share Ownership

Return on Equity

12 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 537 000	2 658 000	3 337 000	4 330 000
Net Income	119 000	−65 000	73 000	18 000
Total Assets	1 650 000	1 377 000	1 980 000	1 621 000
Total Equity	992 000	873 000	937 000	864 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 537 000	2 658 000	3 337 000	4 330 000
Expenditure	3 377 000	2 740 000	3 239 000	4 308 000
Operating Profit	160 000	−83 000	98 000	22 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	0	3 000	0
Financial Balance	−2 000	0	−3 000	1 000
Earnings Before Tax	158 000	−83 000	95 000	23 000
Tax	39 000	−18 000	22 000	5 000
Net Income	119 000	−65 000	73 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	69 000	47 000	90 000
Total Current Assets	1 611 000	1 307 000	1 933 000	1 531 000
Total Assets	1 650 000	1 377 000	1 980 000	1 621 000
Total Retained Equity	888 000	769 000	833 000	760 000
Total Equity	992 000	873 000	937 000	864 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	658 000	504 000	1 042 000	757 000
Total Equity and Debt	1 650 000	1 377 000	1 980 000	1 621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 537 000	2 605 000	3 029 000	4 330 000
Other Income	0	54 000	308 000	0
Revenue	3 537 000	2 658 000	3 337 000	4 330 000
Cost of Goods Sold	1 037 000	678 000	1 220 000	1 166 000
Salary Costs	1 896 000	1 685 000	1 594 000	2 702 000
Depreciation	22 000	30 000	20 000	40 000
Impairment	0	0	0	0
Expenditure	3 377 000	2 740 000	3 239 000	4 308 000
Operating Profit	160 000	−83 000	98 000	22 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	0	3 000	0
Financial Balance	−2 000	0	−3 000	1 000
Dividends	0	0	0	0
Net Income	119 000	−65 000	73 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	36 000	18 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	33 000	29 000	49 000
Total Tangible Assets	12 000	33 000	29 000	49 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	69 000	47 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 154 000	792 000	1 332 000	934 000
Total Current Assets	1 611 000	1 307 000	1 933 000	1 531 000
Total Assets	1 650 000	1 377 000	1 980 000	1 621 000
Total Equity	992 000	873 000	937 000	864 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	142 000	62 000	543 000	68 000
Unpaid Taxes	287 000	249 000	235 000	413 000
Dividends	0	0	0	0
Other Current Debt	199 000	194 000	265 000	276 000
Total Current Debt	658 000	504 000	1 042 000	757 000
Total Equity and Debt	1 650 000	1 377 000	1 980 000	1 621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12 %	−7,45 %	7,79 %	2,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,52 %	−3,12 %	2,94 %	0,51 %
Current Ratio	2,45	2,59	1,86	2,02
Quick Ratio	2,45	2,59	1,86	2,02
Equity Ratio	0,6	0,63	0,47	0,53
Gross Profit Margin	70,68 %	74,49 %	63,44 %	73,07 %