BRAZIL BEAUTY AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

11 %

Current Ratio

1,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	845 000	568 000	321 000	144 000
Net Income	23 000	51 000	−168 000	−6 000
Total Assets	461 000	355 000	228 000	358 000
Total Equity	209 000	186 000	136 000	303 000

Income (NOK)	2022	2021	2020	2019
Revenue	845 000	568 000	321 000	144 000
Expenditure	822 000	538 000	488 000	150 000
Operating Profit	23 000	29 000	−167 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	23 000	29 000	−168 000	−6 000
Tax	0	−22 000	0	0
Net Income	23 000	51 000	−168 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	60 000	60 000	0
Total Current Assets	401 000	295 000	168 000	358 000
Total Assets	461 000	355 000	228 000	358 000
Total Retained Equity	179 000	156 000	106 000	273 000
Total Equity	209 000	186 000	136 000	303 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	252 000	168 000	93 000	55 000
Total Equity and Debt	461 000	355 000	228 000	358 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	845 000	568 000	321 000	144 000
Other Income	0	0	0	0
Revenue	845 000	568 000	321 000	144 000
Cost of Goods Sold	91 000	57 000	46 000	16 000
Salary Costs	475 000	293 000	244 000	106 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	822 000	538 000	488 000	150 000
Operating Profit	23 000	29 000	−167 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	23 000	51 000	−168 000	−6 000

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	60 000	60 000	60 000	0
Total Fixed Assets	60 000	60 000	60 000	0
Stock	6 000	13 000	0	0
Total Investments	0	0	0	0
Cash, Bank	391 000	266 000	163 000	358 000
Total Current Assets	401 000	295 000	168 000	358 000
Total Assets	461 000	355 000	228 000	358 000
Total Equity	209 000	186 000	136 000	303 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	210 000	141 000	68 000	40 000
Dividends	0	0	0	0
Other Current Debt	42 000	27 000	25 000	15 000
Total Current Debt	252 000	168 000	93 000	55 000
Total Equity and Debt	461 000	355 000	228 000	358 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11 %	27,42 %	−123,53 %	−1,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,72 %	5,11 %	−52,02 %	−4,17 %
Current Ratio	1,59	1,76	1,81	6,51
Quick Ratio	1,63	1,9	1,81	6,51
Equity Ratio	0,45	0,52	0,6	0,85
Gross Profit Margin	89,23 %	89,96 %	85,67 %	88,89 %