WIRED VISION MEDIA AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

−0,51 %

Current Ratio

0,12

Debt-to-Equity Ratio

−5,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 218 000	1 187 000	1 093 000	0
Net Income	18 000	221 000	4 463 000	−802 000
Total Assets	15 586 000	15 854 000	15 795 000	13 118 000
Total Equity	−3 532 000	−3 550 000	−3 770 000	−8 100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 218 000	1 187 000	1 093 000	0
Expenditure	583 000	490 000	−7 027 000	47 000
Operating Profit	635 000	697 000	8 120 000	−47 000
Financial Income	0	0	0	0
Financial Costs	613 000	438 000	3 180 000	755 000
Financial Balance	−613 000	−438 000	−3 180 000	−755 000
Earnings Before Tax	23 000	259 000	4 940 000	−802 000
Tax	5 000	39 000	477 000	0
Net Income	18 000	221 000	4 463 000	−802 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 539 000	15 539 000	15 590 000	13 113 000
Total Current Assets	46 000	315 000	206 000	4 000
Total Assets	15 586 000	15 854 000	15 795 000	13 118 000
Total Retained Equity	−3 678 000	−3 695 000	−3 916 000	−8 200 000
Total Equity	−3 532 000	−3 550 000	−3 770 000	−8 100 000
Total Long-Term Debt	18 720 000	19 111 000	19 336 000	21 200 000
Total Current Debt	398 000	293 000	230 000	18 000
Total Equity and Debt	15 586 000	15 854 000	15 795 000	13 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 218 000	1 187 000	1 093 000	0
Revenue	1 218 000	1 187 000	1 093 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	583 000	490 000	−7 027 000	47 000
Operating Profit	635 000	697 000	8 120 000	−47 000
Financial Income	0	0	0	0
Financial Costs	613 000	438 000	3 180 000	755 000
Financial Balance	−613 000	−438 000	−3 180 000	−755 000
Dividends	0	0	0	0
Net Income	18 000	221 000	4 463 000	−802 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 539 000	15 539 000	15 539 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 539 000	15 539 000	15 539 000	0
Total Fiancial Fixed Assets	0	0	50 000	13 113 000
Total Fixed Assets	15 539 000	15 539 000	15 590 000	13 113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	16 000	16 000	4 000
Total Current Assets	46 000	315 000	206 000	4 000
Total Assets	15 586 000	15 854 000	15 795 000	13 118 000
Total Equity	−3 532 000	−3 550 000	−3 770 000	−8 100 000
Short-Term Group Debt	200 000	0	0	0
Total Long-Term Debt	18 720 000	19 111 000	19 336 000	21 200 000
Creditors	45 000	102 000	73 000	−4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	153 000	191 000	157 000	0
Total Current Debt	398 000	293 000	230 000	18 000
Total Equity and Debt	15 586 000	15 854 000	15 795 000	13 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,51 %	−6,23 %	−118,38 %	9,9 %
Debt-to-Equity Ratio	−5,3	−5,38	−5,13	−2,62
Operating Profit Margin	52,13 %	58,72 %	742,91 %	-
Current Ratio	0,12	1,08	0,9	0,22
Quick Ratio	0,12	1,08	0,9	0,22
Equity Ratio	−0,23	−0,22	−0,24	−0,62
Gross Profit Margin	100 %	100 %	100 %	-