W INVEST AS

0251 OSLO

Finances

Return on Equity

58,79 %

Current Ratio

4,88

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 240 000	2 014 000	1 814 000	1 799 000
Net Income	1 987 000	1 150 000	1 319 000	712 000
Total Assets	5 161 000	2 448 000	1 819 000	1 143 000
Total Equity	3 380 000	1 793 000	1 347 000	359 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 240 000	2 014 000	1 814 000	1 799 000
Expenditure	2 152 000	1 728 000	1 322 000	1 274 000
Operating Profit	87 000	286 000	492 000	525 000
Financial Income	2 088 000	1 096 000	946 000	305 000
Financial Costs	169 000	151 000	6 000	0
Financial Balance	1 919 000	945 000	940 000	305 000
Earnings Before Tax	2 007 000	1 231 000	1 432 000	830 000
Tax	19 000	80 000	114 000	118 000
Net Income	1 987 000	1 150 000	1 319 000	712 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 144 000	880 000	520 000	529 000
Total Current Assets	3 017 000	1 568 000	1 299 000	615 000
Total Assets	5 161 000	2 448 000	1 819 000	1 143 000
Total Retained Equity	3 350 000	1 763 000	1 317 000	329 000
Total Equity	3 380 000	1 793 000	1 347 000	359 000
Total Long-Term Debt	1 163 000	0	0	0
Total Current Debt	618 000	655 000	471 000	784 000
Total Equity and Debt	5 161 000	2 448 000	1 819 000	1 143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 240 000	2 014 000	1 814 000	1 799 000
Other Income	0	0	0	0
Revenue	2 240 000	2 014 000	1 814 000	1 799 000
Cost of Goods Sold	0	0	0	63 000
Salary Costs	1 956 000	1 631 000	1 236 000	1 137 000
Depreciation	49 000	0	0	4 000
Impairment	0	0	0	0
Expenditure	2 152 000	1 728 000	1 322 000	1 274 000
Operating Profit	87 000	286 000	492 000	525 000
Financial Income	2 088 000	1 096 000	946 000	305 000
Financial Costs	169 000	151 000	6 000	0
Financial Balance	1 919 000	945 000	940 000	305 000
Dividends	400 000	705 000	330 000	610 000
Net Income	1 987 000	1 150 000	1 319 000	712 000

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	1 129 000	0	0	0
Total Tangible Assets	1 129 000	0	0	0
Total Fiancial Fixed Assets	1 015 000	880 000	520 000	529 000
Total Fixed Assets	2 144 000	880 000	520 000	529 000
Stock	0	0	0	0
Total Investments	436 000	202 000	0	0
Cash, Bank	191 000	259 000	351 000	311 000
Total Current Assets	3 017 000	1 568 000	1 299 000	615 000
Total Assets	5 161 000	2 448 000	1 819 000	1 143 000
Total Equity	3 380 000	1 793 000	1 347 000	359 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 163 000	0	0	0
Creditors	36 000	39 000	28 000	35 000
Unpaid Taxes	212 000	297 000	117 000	163 000
Dividends	400 000	705 000	330 000	610 000
Other Current Debt	272 000	239 000	213 000	465 000
Total Current Debt	618 000	655 000	471 000	784 000
Total Equity and Debt	5 161 000	2 448 000	1 819 000	1 143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,79 %	64,14 %	97,92 %	198,33 %
Debt-to-Equity Ratio	0,34	0	0	0
Operating Profit Margin	3,88 %	14,2 %	27,12 %	29,18 %
Current Ratio	4,88	2,39	2,76	0,78
Quick Ratio	4,88	2,39	2,76	0,78
Equity Ratio	0,65	0,73	0,74	0,31
Gross Profit Margin	100 %	100 %	100 %	96,5 %