WAKEUP LIVING AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

0,42 %

Current Ratio

1,14

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 245 000	9 460 000	7 251 000	6 056 000
Net Income	3 000	486 000	806 000	−349 000
Total Assets	2 935 000	3 209 000	2 839 000	1 265 000
Total Equity	709 000	737 000	401 000	−406 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 245 000	9 460 000	7 251 000	6 056 000
Expenditure	9 150 000	8 776 000	6 192 000	6 361 000
Operating Profit	94 000	684 000	1 059 000	−305 000
Financial Income	48 000	58 000	0	52 000
Financial Costs	139 000	106 000	67 000	96 000
Financial Balance	−91 000	−48 000	−67 000	−44 000
Earnings Before Tax	3 000	636 000	992 000	−349 000
Tax	0	150 000	186 000	0
Net Income	3 000	486 000	806 000	−349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	528 000	391 000	295 000	323 000
Total Current Assets	2 407 000	2 818 000	2 545 000	942 000
Total Assets	2 935 000	3 209 000	2 839 000	1 265 000
Total Retained Equity	336 000	363 000	27 000	−779 000
Total Equity	709 000	737 000	401 000	−406 000
Total Long-Term Debt	108 000	208 000	308 000	383 000
Total Current Debt	2 118 000	2 264 000	2 130 000	1 288 000
Total Equity and Debt	2 935 000	3 209 000	2 839 000	1 265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 422 000	9 464 000	7 069 000	5 973 000
Other Income	−177 000	−4 000	181 000	83 000
Revenue	9 245 000	9 460 000	7 251 000	6 056 000
Cost of Goods Sold	6 330 000	6 207 000	3 878 000	3 739 000
Salary Costs	1 327 000	1 004 000	818 000	737 000
Depreciation	31 000	28 000	28 000	32 000
Impairment	0	0	0	0
Expenditure	9 150 000	8 776 000	6 192 000	6 361 000
Operating Profit	94 000	684 000	1 059 000	−305 000
Financial Income	48 000	58 000	0	52 000
Financial Costs	139 000	106 000	67 000	96 000
Financial Balance	−91 000	−48 000	−67 000	−44 000
Dividends	180 000	150 000	0	0
Net Income	3 000	486 000	806 000	−349 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	6 000	14 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	162 000	23 000	38 000	52 000
Fixtures	341 000	337 000	218 000	224 000
Total Tangible Assets	503 000	360 000	256 000	276 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	25 000
Total Fixed Assets	528 000	391 000	295 000	323 000
Stock	591 000	679 000	356 000	137 000
Total Investments	0	0	0	0
Cash, Bank	1 002 000	1 474 000	1 911 000	374 000
Total Current Assets	2 407 000	2 818 000	2 545 000	942 000
Total Assets	2 935 000	3 209 000	2 839 000	1 265 000
Total Equity	709 000	737 000	401 000	−406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	108 000	208 000	308 000	383 000
Creditors	1 213 000	918 000	691 000	907 000
Unpaid Taxes	564 000	918 000	1 060 000	430 000
Dividends	180 000	150 000	0	0
Other Current Debt	160 000	128 000	193 000	−50 000
Total Current Debt	2 118 000	2 264 000	2 130 000	1 288 000
Total Equity and Debt	2 935 000	3 209 000	2 839 000	1 265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,42 %	65,94 %	201 %	85,96 %
Debt-to-Equity Ratio	0,15	0,28	0,77	−0,94
Operating Profit Margin	1,02 %	7,23 %	14,6 %	−5,04 %
Current Ratio	1,14	1,24	1,19	0,73
Quick Ratio	1,58	1,78	1,43	0,82
Equity Ratio	0,24	0,23	0,14	−0,32
Gross Profit Margin	31,53 %	34,39 %	46,52 %	38,26 %