SKIN FUEL EMPIRE HORISONT AS

5130 NYBORG

Finances

Share Ownership

Return on Equity

1,37 %

Current Ratio

0,34

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 149 000	1 681 000	1 191 000	1 764 000
Net Income	−5 000	−224 000	−104 000	−135 000
Total Assets	225 000	240 000	29 000	288 000
Total Equity	−366 000	−360 000	−137 000	−33 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 149 000	1 681 000	1 191 000	1 764 000
Expenditure	2 152 000	1 904 000	1 294 000	1 896 000
Operating Profit	−3 000	−223 000	−103 000	−133 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	3 000
Financial Balance	−2 000	−1 000	−1 000	−3 000
Earnings Before Tax	−5 000	−224 000	−104 000	−135 000
Tax	0	0	0	0
Net Income	−5 000	−224 000	−104 000	−135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	6 000	83 000	96 000
Total Current Assets	203 000	234 000	−54 000	192 000
Total Assets	225 000	240 000	29 000	288 000
Total Retained Equity	−396 000	−390 000	−167 000	−63 000
Total Equity	−366 000	−360 000	−137 000	−33 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	590 000	600 000	165 000	321 000
Total Equity and Debt	225 000	240 000	29 000	288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 149 000	1 681 000	1 161 000	1 764 000
Other Income	0	0	30 000	0
Revenue	2 149 000	1 681 000	1 191 000	1 764 000
Cost of Goods Sold	1 004 000	777 000	646 000	800 000
Salary Costs	668 000	578 000	229 000	595 000
Depreciation	0	10 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	2 152 000	1 904 000	1 294 000	1 896 000
Operating Profit	−3 000	−223 000	−103 000	−133 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	3 000
Financial Balance	−2 000	−1 000	−1 000	−3 000
Dividends	0	0	0	0
Net Income	−5 000	−224 000	−104 000	−135 000

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	10 000	21 000
Total Tangible Assets	0	0	10 000	21 000
Total Fiancial Fixed Assets	22 000	6 000	73 000	75 000
Total Fixed Assets	22 000	6 000	83 000	96 000
Stock	56 000	63 000	68 000	79 000
Total Investments	0	0	0	0
Cash, Bank	118 000	145 000	61 000	75 000
Total Current Assets	203 000	234 000	−54 000	192 000
Total Assets	225 000	240 000	29 000	288 000
Total Equity	−366 000	−360 000	−137 000	−33 000
Short-Term Group Debt	340 000	347 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	43 000	52 000	192 000
Unpaid Taxes	58 000	55 000	29 000	50 000
Dividends	0	0	0	0
Other Current Debt	162 000	156 000	84 000	79 000
Total Current Debt	590 000	600 000	165 000	321 000
Total Equity and Debt	225 000	240 000	29 000	288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,37 %	62,22 %	75,91 %	409,09 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,14 %	−13,27 %	−8,65 %	−7,54 %
Current Ratio	0,34	0,39	−0,33	0,6
Quick Ratio	0,38	0,44	−0,56	0,79
Equity Ratio	−1,63	−1,5	−4,72	−0,11
Gross Profit Margin	53,28 %	53,78 %	45,76 %	54,65 %