FORBEAUTY AS

1352 KOLSÅS

Finances

Share Ownership

Return on Equity

2 351,28 %

Current Ratio

0,99

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 173 000	3 327 000	2 412 000	2 822 000
Net Income	917 000	487 000	125 000	176 000
Total Assets	1 887 000	1 223 000	491 000	727 000
Total Equity	39 000	37 000	65 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 173 000	3 327 000	2 412 000	2 822 000
Expenditure	3 986 000	2 707 000	2 244 000	2 607 000
Operating Profit	1 181 000	625 000	161 000	226 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	1 000
Financial Balance	−5 000	0	0	−1 000
Earnings Before Tax	1 176 000	625 000	160 000	226 000
Tax	260 000	137 000	35 000	50 000
Net Income	917 000	487 000	125 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	61 000	195 000	199 000	0
Total Current Assets	1 826 000	1 028 000	292 000	727 000
Total Assets	1 887 000	1 223 000	491 000	727 000
Total Retained Equity	9 000	7 000	35 000	10 000
Total Equity	39 000	37 000	65 000	40 000
Total Long-Term Debt	2 000	3 000	3 000	0
Total Current Debt	1 846 000	1 183 000	423 000	688 000
Total Equity and Debt	1 887 000	1 223 000	491 000	727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 173 000	3 301 000	2 355 000	2 822 000
Other Income	0	26 000	57 000	0
Revenue	5 173 000	3 327 000	2 412 000	2 822 000
Cost of Goods Sold	370 000	294 000	206 000	231 000
Salary Costs	2 548 000	1 640 000	1 434 000	1 650 000
Depreciation	26 000	28 000	28 000	0
Impairment	0	0	0	0
Expenditure	3 986 000	2 707 000	2 244 000	2 607 000
Operating Profit	1 181 000	625 000	161 000	226 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	0	1 000
Financial Balance	−5 000	0	0	−1 000
Dividends	915 000	515 000	100 000	174 000
Net Income	917 000	487 000	125 000	176 000

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	60 000	85 000	114 000	0
Total Tangible Assets	60 000	85 000	114 000	0
Total Fiancial Fixed Assets	1 000	110 000	85 000	0
Total Fixed Assets	61 000	195 000	199 000	0
Stock	23 000	30 000	26 000	33 000
Total Investments	0	0	0	0
Cash, Bank	1 781 000	999 000	272 000	693 000
Total Current Assets	1 826 000	1 028 000	292 000	727 000
Total Assets	1 887 000	1 223 000	491 000	727 000
Total Equity	39 000	37 000	65 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	3 000	3 000	0
Creditors	124 000	149 000	27 000	128 000
Unpaid Taxes	322 000	238 000	127 000	183 000
Dividends	915 000	515 000	100 000	174 000
Other Current Debt	224 000	144 000	137 000	154 000
Total Current Debt	1 846 000	1 183 000	423 000	688 000
Total Equity and Debt	1 887 000	1 223 000	491 000	727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 351,28 %	1 316,22 %	192,31 %	440 %
Debt-to-Equity Ratio	0,05	0,08	0,05	0
Operating Profit Margin	22,83 %	18,79 %	6,67 %	8,01 %
Current Ratio	0,99	0,87	0,69	1,06
Quick Ratio	1	0,89	0,74	1,11
Equity Ratio	0,02	0,03	0,13	0,06
Gross Profit Margin	92,85 %	91,16 %	91,46 %	91,81 %