WICTUS AS

3612 KONGSBERG

Finances

Share Ownership

Return on Equity

−108,92 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	48 437 000	45 105 000	41 931 000	38 139 000
Net Income	−2 895 000	508 000	2 583 000	1 934 000
Total Assets	13 946 000	10 552 000	12 846 000	10 408 000
Total Equity	2 658 000	2 658 000	2 150 000	1 567 000

Income (NOK)	2022	2021	2020	2019
Revenue	48 437 000	45 105 000	41 931 000	38 139 000
Expenditure	50 669 000	44 418 000	38 579 000	35 679 000
Operating Profit	−3 657 000	687 000	3 352 000	2 461 000
Financial Income	134 000	48 000	51 000	52 000
Financial Costs	183 000	81 000	84 000	30 000
Financial Balance	−49 000	−33 000	−33 000	22 000
Earnings Before Tax	−3 706 000	653 000	3 318 000	2 482 000
Tax	−811 000	146 000	735 000	548 000
Net Income	−2 895 000	508 000	2 583 000	1 934 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 120 000	4 749 000	3 294 000	905 000
Total Current Assets	9 827 000	5 803 000	9 552 000	9 504 000
Total Assets	13 946 000	10 552 000	12 846 000	10 408 000
Total Retained Equity	2 158 000	2 158 000	1 650 000	1 067 000
Total Equity	2 658 000	2 658 000	2 150 000	1 567 000
Total Long-Term Debt	0	32 000	9 000	8 000
Total Current Debt	11 289 000	7 863 000	10 688 000	8 834 000
Total Equity and Debt	13 946 000	10 552 000	12 846 000	10 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	48 437 000	45 014 000	41 931 000	38 139 000
Other Income	0	91 000	0	0
Revenue	48 437 000	45 105 000	41 931 000	38 139 000
Cost of Goods Sold	23 365 000	21 388 000	16 874 000	13 300 000
Salary Costs	20 752 000	18 481 000	18 072 000	17 783 000
Depreciation	468 000	408 000	156 000	65 000
Impairment	0	0	0	0
Expenditure	50 669 000	44 418 000	38 579 000	35 679 000
Operating Profit	−3 657 000	687 000	3 352 000	2 461 000
Financial Income	134 000	48 000	51 000	52 000
Financial Costs	183 000	81 000	84 000	30 000
Financial Balance	−49 000	−33 000	−33 000	22 000
Dividends	0	0	2 000 000	1 500 000
Net Income	−2 895 000	508 000	2 583 000	1 934 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	779 000	0	0	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	955 000	1 154 000	981 000	257 000
Total Tangible Assets	955 000	1 154 000	981 000	257 000
Total Fiancial Fixed Assets	2 386 000	3 595 000	2 313 000	608 000
Total Fixed Assets	4 120 000	4 749 000	3 294 000	905 000
Stock	822 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 935 000	2 586 000	3 747 000	3 474 000
Total Current Assets	9 827 000	5 803 000	9 552 000	9 504 000
Total Assets	13 946 000	10 552 000	12 846 000	10 408 000
Total Equity	2 658 000	2 658 000	2 150 000	1 567 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	32 000	9 000	8 000
Creditors	4 445 000	2 639 000	2 067 000	2 143 000
Unpaid Taxes	3 013 000	2 545 000	2 900 000	2 589 000
Dividends	0	0	2 000 000	1 500 000
Other Current Debt	3 831 000	2 557 000	3 038 000	2 073 000
Total Current Debt	11 289 000	7 863 000	10 688 000	8 834 000
Total Equity and Debt	13 946 000	10 552 000	12 846 000	10 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−108,92 %	19,11 %	120,14 %	123,42 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	−7,55 %	1,52 %	7,99 %	6,45 %
Current Ratio	0,87	0,74	0,89	1,08
Quick Ratio	0,94	0,74	0,89	1,08
Equity Ratio	0,19	0,25	0,17	0,15
Gross Profit Margin	51,76 %	52,58 %	59,76 %	65,13 %