WIISDA AS

5132 NYBORG

Finances

Share Ownership

Return on Equity

42,97 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 149 000	41 664 000	52 688 000	54 970 000
Net Income	1 563 000	2 014 000	2 940 000	2 591 000
Total Assets	15 664 000	13 305 000	16 592 000	17 292 000
Total Equity	3 637 000	3 073 000	3 559 000	4 019 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 149 000	41 664 000	52 688 000	54 970 000
Expenditure	45 100 000	39 067 000	48 902 000	51 651 000
Operating Profit	2 049 000	2 597 000	3 786 000	3 320 000
Financial Income	64 000	21 000	44 000	61 000
Financial Costs	15 000	1 000	4 000	1 000
Financial Balance	49 000	20 000	40 000	60 000
Earnings Before Tax	2 098 000	2 618 000	3 826 000	3 380 000
Tax	534 000	604 000	886 000	789 000
Net Income	1 563 000	2 014 000	2 940 000	2 591 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	568 000	1 023 000	1 801 000	1 635 000
Total Current Assets	15 097 000	12 282 000	14 791 000	15 657 000
Total Assets	15 664 000	13 305 000	16 592 000	17 292 000
Total Retained Equity	3 437 000	2 873 000	3 359 000	3 819 000
Total Equity	3 637 000	3 073 000	3 559 000	4 019 000
Total Long-Term Debt	718 000	684 000	15 000	0
Total Current Debt	11 310 000	9 548 000	13 018 000	13 273 000
Total Equity and Debt	15 664 000	13 305 000	16 592 000	17 292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	46 889 000	41 645 000	52 665 000	54 970 000
Other Income	260 000	19 000	23 000	0
Revenue	47 149 000	41 664 000	52 688 000	54 970 000
Cost of Goods Sold	0	0	0	0
Salary Costs	39 346 000	34 912 000	44 047 000	46 666 000
Depreciation	129 000	182 000	129 000	164 000
Impairment	0	0	0	0
Expenditure	45 100 000	39 067 000	48 902 000	51 651 000
Operating Profit	2 049 000	2 597 000	3 786 000	3 320 000
Financial Income	64 000	21 000	44 000	61 000
Financial Costs	15 000	1 000	4 000	1 000
Financial Balance	49 000	20 000	40 000	60 000
Dividends	1 000 000	2 500 000	3 400 000	1 500 000
Net Income	1 563 000	2 014 000	2 940 000	2 591 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	377 000	717 000	899 000	605 000
Total Tangible Assets	377 000	717 000	899 000	605 000
Total Fiancial Fixed Assets	191 000	306 000	902 000	1 015 000
Total Fixed Assets	568 000	1 023 000	1 801 000	1 635 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 029 000	6 529 000	8 674 000	9 263 000
Total Current Assets	15 097 000	12 282 000	14 791 000	15 657 000
Total Assets	15 664 000	13 305 000	16 592 000	17 292 000
Total Equity	3 637 000	3 073 000	3 559 000	4 019 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	718 000	684 000	15 000	0
Creditors	350 000	87 000	325 000	299 000
Unpaid Taxes	5 020 000	4 062 000	6 232 000	6 694 000
Dividends	1 000 000	2 500 000	3 400 000	1 500 000
Other Current Debt	5 439 000	4 792 000	5 606 000	5 485 000
Total Current Debt	11 310 000	9 548 000	13 018 000	13 273 000
Total Equity and Debt	15 664 000	13 305 000	16 592 000	17 292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,97 %	65,54 %	82,61 %	64,47 %
Debt-to-Equity Ratio	0,2	0,22	0	0
Operating Profit Margin	4,35 %	6,23 %	7,19 %	6,04 %
Current Ratio	1,33	1,29	1,14	1,18
Quick Ratio	1,33	1,29	1,14	1,18
Equity Ratio	0,23	0,23	0,21	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %