WOPEKX AS

0474 OSLO

Finances

Share Ownership

Return on Equity

821,43 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 107 000	2 671 000	2 069 000	4 223 000
Net Income	115 000	352 000	172 000	250 000
Total Assets	676 000	533 000	508 000	641 000
Total Equity	14 000	−101 000	−452 000	−624 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 107 000	2 671 000	2 069 000	4 223 000
Expenditure	2 991 000	2 319 000	1 895 000	3 966 000
Operating Profit	115 000	353 000	173 000	257 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	7 000
Financial Balance	0	−1 000	−2 000	−7 000
Earnings Before Tax	115 000	352 000	172 000	250 000
Tax	0	0	0	0
Net Income	115 000	352 000	172 000	250 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	0	0	0
Total Current Assets	651 000	533 000	508 000	641 000
Total Assets	676 000	533 000	508 000	641 000
Total Retained Equity	−86 000	−201 000	−552 000	−724 000
Total Equity	14 000	−101 000	−452 000	−624 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	661 000	634 000	960 000	1 265 000
Total Equity and Debt	676 000	533 000	508 000	641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 107 000	2 665 000	2 069 000	4 223 000
Other Income	0	6 000	0	0
Revenue	3 107 000	2 671 000	2 069 000	4 223 000
Cost of Goods Sold	1 314 000	1 015 000	668 000	1 023 000
Salary Costs	1 320 000	1 020 000	1 041 000	2 709 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 991 000	2 319 000	1 895 000	3 966 000
Operating Profit	115 000	353 000	173 000	257 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	7 000
Financial Balance	0	−1 000	−2 000	−7 000
Dividends	0	0	0	0
Net Income	115 000	352 000	172 000	250 000

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	25 000	0	0	0
Total Tangible Assets	25 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	414 000	322 000	360 000	549 000
Total Current Assets	651 000	533 000	508 000	641 000
Total Assets	676 000	533 000	508 000	641 000
Total Equity	14 000	−101 000	−452 000	−624 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	296 000	331 000	451 000	453 000
Unpaid Taxes	180 000	103 000	182 000	461 000
Dividends	0	0	0	0
Other Current Debt	185 000	199 000	326 000	351 000
Total Current Debt	661 000	634 000	960 000	1 265 000
Total Equity and Debt	676 000	533 000	508 000	641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	821,43 %	−348,51 %	−38,05 %	−40,06 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	3,7 %	13,22 %	8,36 %	6,09 %
Current Ratio	0,98	0,84	0,53	0,51
Quick Ratio	0,98	0,84	0,53	0,51
Equity Ratio	0,02	−0,19	−0,89	−0,97
Gross Profit Margin	57,71 %	62 %	67,71 %	75,78 %