WAGI INVEST AS

7052 TRONDHEIM

Finances

Return on Equity

51,15 %

Current Ratio

0,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 713 000	1 066 000	494 000	0
Net Income	687 000	156 000	394 000	−13 000
Total Assets	4 004 000	3 357 000	3 013 000	2 407 000
Total Equity	1 343 000	657 000	501 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 713 000	1 066 000	494 000	0
Expenditure	833 000	866 000	16 000	13 000
Operating Profit	880 000	200 000	478 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	881 000	200 000	478 000	−13 000
Tax	194 000	44 000	85 000	0
Net Income	687 000	156 000	394 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 073 000	2 273 000	2 225 000	2 115 000
Total Current Assets	1 931 000	1 084 000	788 000	292 000
Total Assets	4 004 000	3 357 000	3 013 000	2 407 000
Total Retained Equity	1 155 000	468 000	312 000	−82 000
Total Equity	1 343 000	657 000	501 000	107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 660 000	2 700 000	2 513 000	2 300 000
Total Equity and Debt	4 004 000	3 357 000	3 013 000	2 407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 713 000	1 066 000	494 000	0
Other Income	0	0	0	0
Revenue	1 713 000	1 066 000	494 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	718 000	783 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	833 000	866 000	16 000	13 000
Operating Profit	880 000	200 000	478 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	687 000	156 000	394 000	−13 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 073 000	2 273 000	2 225 000	2 115 000
Total Fixed Assets	2 073 000	2 273 000	2 225 000	2 115 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 887 000	500 000	415 000	292 000
Total Current Assets	1 931 000	1 084 000	788 000	292 000
Total Assets	4 004 000	3 357 000	3 013 000	2 407 000
Total Equity	1 343 000	657 000	501 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	44 000	3 000	0
Unpaid Taxes	51 000	214 000	123 000	0
Dividends	0	0	0	0
Other Current Debt	2 414 000	2 398 000	2 303 000	2 300 000
Total Current Debt	2 660 000	2 700 000	2 513 000	2 300 000
Total Equity and Debt	4 004 000	3 357 000	3 013 000	2 407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,15 %	23,74 %	78,64 %	−12,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,37 %	18,76 %	96,76 %	-
Current Ratio	0,73	0,4	0,31	0,13
Quick Ratio	0,73	0,4	0,31	0,13
Equity Ratio	0,34	0,2	0,17	0,04
Gross Profit Margin	100 %	100 %	100 %	-