SKIN FUEL EMPIRE KVADRAT AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

−3 925 %

Current Ratio

0,99

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 224 000	6 853 000	2 712 000	2 000 000
Net Income	471 000	1 288 000	437 000	−114 000
Total Assets	1 221 000	2 520 000	559 000	153 000
Total Equity	−12 000	498 000	209 000	−228 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 224 000	6 853 000	2 712 000	2 000 000
Expenditure	5 613 000	5 196 000	2 222 000	2 113 000
Operating Profit	612 000	1 656 000	490 000	−112 000
Financial Income	0	0	0	0
Financial Costs	8 000	4 000	3 000	2 000
Financial Balance	−8 000	−4 000	−3 000	−2 000
Earnings Before Tax	604 000	1 652 000	486 000	−114 000
Tax	133 000	363 000	49 000	0
Net Income	471 000	1 288 000	437 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	6 000	0	0
Total Current Assets	1 214 000	2 513 000	559 000	153 000
Total Assets	1 221 000	2 520 000	559 000	153 000
Total Retained Equity	−42 000	468 000	179 000	−258 000
Total Equity	−12 000	498 000	209 000	−228 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 232 000	2 022 000	350 000	382 000
Total Equity and Debt	1 221 000	2 520 000	559 000	153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 224 000	6 853 000	2 686 000	2 000 000
Other Income	0	0	26 000	0
Revenue	6 224 000	6 853 000	2 712 000	2 000 000
Cost of Goods Sold	2 891 000	2 928 000	1 081 000	1 009 000
Salary Costs	1 603 000	1 508 000	523 000	657 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 613 000	5 196 000	2 222 000	2 113 000
Operating Profit	612 000	1 656 000	490 000	−112 000
Financial Income	0	0	0	0
Financial Costs	8 000	4 000	3 000	2 000
Financial Balance	−8 000	−4 000	−3 000	−2 000
Dividends	980 000	1 000 000	0	0
Net Income	471 000	1 288 000	437 000	−114 000

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	7 000	6 000	0	0
Total Fixed Assets	7 000	6 000	0	0
Stock	57 000	54 000	36 000	27 000
Total Investments	0	0	0	0
Cash, Bank	468 000	605 000	470 000	86 000
Total Current Assets	1 214 000	2 513 000	559 000	153 000
Total Assets	1 221 000	2 520 000	559 000	153 000
Total Equity	−12 000	498 000	209 000	−228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	630 000	186 000	93 000	210 000
Unpaid Taxes	188 000	263 000	96 000	59 000
Dividends	980 000	1 000 000	0	0
Other Current Debt	291 000	209 000	111 000	112 000
Total Current Debt	1 232 000	2 022 000	350 000	382 000
Total Equity and Debt	1 221 000	2 520 000	559 000	153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 925 %	258,63 %	209,09 %	50 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	9,83 %	24,16 %	18,07 %	−5,6 %
Current Ratio	0,99	1,24	1,6	0,4
Quick Ratio	1,03	1,28	1,78	0,43
Equity Ratio	−0,01	0,2	0,37	−1,49
Gross Profit Margin	53,55 %	57,27 %	60,14 %	49,55 %