WENDEL AS

0781 OSLO

Finances

Return on Equity

7,45 %

Current Ratio

3,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 735 000	3 523 000	781 000	458 000
Net Income	88 000	1 384 000	202 000	74 000
Total Assets	1 639 000	1 992 000	607 000	321 000
Total Equity	1 182 000	1 434 000	326 000	125 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 735 000	3 523 000	781 000	458 000
Expenditure	1 350 000	1 749 000	520 000	366 000
Operating Profit	385 000	1 775 000	260 000	92 000
Financial Income	0	0	0	0
Financial Costs	212 000	0	0	0
Financial Balance	−212 000	0	0	0
Earnings Before Tax	172 000	1 774 000	260 000	92 000
Tax	84 000	390 000	58 000	18 000
Net Income	88 000	1 384 000	202 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	14 000	0	0
Total Current Assets	1 630 000	1 978 000	607 000	321 000
Total Assets	1 639 000	1 992 000	607 000	321 000
Total Retained Equity	1 149 000	1 401 000	293 000	92 000
Total Equity	1 182 000	1 434 000	326 000	125 000
Total Long-Term Debt	2 000	1 000	0	0
Total Current Debt	454 000	557 000	280 000	196 000
Total Equity and Debt	1 639 000	1 992 000	607 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 735 000	3 523 000	781 000	458 000
Other Income	0	0	0	0
Revenue	1 735 000	3 523 000	781 000	458 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 221 000	1 624 000	380 000	273 000
Depreciation	5 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	1 350 000	1 749 000	520 000	366 000
Operating Profit	385 000	1 775 000	260 000	92 000
Financial Income	0	0	0	0
Financial Costs	212 000	0	0	0
Financial Balance	−212 000	0	0	0
Dividends	340 000	276 000	0	96 000
Net Income	88 000	1 384 000	202 000	74 000

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	9 000	14 000	0	0
Total Tangible Assets	9 000	14 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	14 000	0	0
Stock	0	0	0	0
Total Investments	1 501 000	1 012 000	0	0
Cash, Bank	126 000	966 000	607 000	321 000
Total Current Assets	1 630 000	1 978 000	607 000	321 000
Total Assets	1 639 000	1 992 000	607 000	321 000
Total Equity	1 182 000	1 434 000	326 000	125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	0	0
Creditors	0	0	6 000	0
Unpaid Taxes	240 000	22 000	168 000	152 000
Dividends	340 000	276 000	0	96 000
Other Current Debt	131 000	146 000	48 000	26 000
Total Current Debt	454 000	557 000	280 000	196 000
Total Equity and Debt	1 639 000	1 992 000	607 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,45 %	96,51 %	61,96 %	59,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,19 %	50,38 %	33,29 %	20,09 %
Current Ratio	3,59	3,55	2,17	1,64
Quick Ratio	3,59	3,55	2,17	1,64
Equity Ratio	0,72	0,72	0,54	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %