WIDIK DISTRIBUSJON AS

0580 OSLO

Finances

Share Ownership

Return on Equity

26,14 %

Current Ratio

1,48

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 118 000	23 673 000	18 204 000	13 282 000
Net Income	700 000	527 000	101 000	174 000
Total Assets	8 232 000	8 715 000	11 178 000	2 340 000
Total Equity	2 678 000	1 978 000	1 451 000	1 349 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 118 000	23 673 000	18 204 000	13 282 000
Expenditure	30 187 000	23 189 000	18 130 000	12 968 000
Operating Profit	929 000	485 000	74 000	315 000
Financial Income	2 000	193 000	50 000	1 000
Financial Costs	31 000	1 000	1 000	139 000
Financial Balance	−29 000	192 000	49 000	−138 000
Earnings Before Tax	900 000	676 000	123 000	177 000
Tax	200 000	149 000	22 000	3 000
Net Income	700 000	527 000	101 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	470 000	577 000	0	0
Total Current Assets	7 762 000	8 138 000	11 178 000	2 340 000
Total Assets	8 232 000	8 715 000	11 178 000	2 340 000
Total Retained Equity	2 648 000	1 948 000	1 421 000	1 319 000
Total Equity	2 678 000	1 978 000	1 451 000	1 349 000
Total Long-Term Debt	303 000	374 000	2 000	2 000
Total Current Debt	5 251 000	6 364 000	9 725 000	989 000
Total Equity and Debt	8 232 000	8 715 000	11 178 000	2 340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 131 000	23 669 000	18 203 000	13 119 000
Other Income	−14 000	4 000	1 000	163 000
Revenue	31 118 000	23 673 000	18 204 000	13 282 000
Cost of Goods Sold	26 064 000	18 863 000	14 682 000	9 947 000
Salary Costs	898 000	764 000	633 000	695 000
Depreciation	117 000	0	0	0
Impairment	0	0	0	0
Expenditure	30 187 000	23 189 000	18 130 000	12 968 000
Operating Profit	929 000	485 000	74 000	315 000
Financial Income	2 000	193 000	50 000	1 000
Financial Costs	31 000	1 000	1 000	139 000
Financial Balance	−29 000	192 000	49 000	−138 000
Dividends	0	0	0	0
Net Income	700 000	527 000	101 000	174 000

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	470 000	577 000	0	0
Total Tangible Assets	470 000	577 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	470 000	577 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 455 000	5 208 000	9 471 000	911 000
Total Current Assets	7 762 000	8 138 000	11 178 000	2 340 000
Total Assets	8 232 000	8 715 000	11 178 000	2 340 000
Total Equity	2 678 000	1 978 000	1 451 000	1 349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	303 000	374 000	2 000	2 000
Creditors	3 558 000	5 575 000	8 871 000	573 000
Unpaid Taxes	1 370 000	605 000	782 000	357 000
Dividends	0	0	0	0
Other Current Debt	119 000	60 000	50 000	57 000
Total Current Debt	5 251 000	6 364 000	9 725 000	989 000
Total Equity and Debt	8 232 000	8 715 000	11 178 000	2 340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,14 %	26,64 %	6,96 %	12,9 %
Debt-to-Equity Ratio	0,11	0,19	0	0
Operating Profit Margin	2,99 %	2,05 %	0,41 %	2,37 %
Current Ratio	1,48	1,28	1,15	2,37
Quick Ratio	1,48	1,28	1,15	2,37
Equity Ratio	0,33	0,23	0,13	0,58
Gross Profit Margin	16,24 %	20,32 %	19,35 %	25,11 %