ICONIC BEAUTY AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

−9,89 %

Current Ratio

0,83

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 976 000	3 261 000	2 942 000	3 228 000
Net Income	9 000	96 000	−49 000	253 000
Total Assets	799 000	534 000	409 000	593 000
Total Equity	−91 000	−99 000	−196 000	−147 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 976 000	3 261 000	2 942 000	3 228 000
Expenditure	3 957 000	3 123 000	2 984 000	2 932 000
Operating Profit	20 000	137 000	−40 000	296 000
Financial Income	0	0	1 000	1 000
Financial Costs	6 000	12 000	8 000	13 000
Financial Balance	−6 000	−12 000	−7 000	−12 000
Earnings Before Tax	15 000	124 000	−48 000	285 000
Tax	6 000	28 000	1 000	32 000
Net Income	9 000	96 000	−49 000	253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	16 000	20 000	33 000
Total Current Assets	737 000	518 000	389 000	561 000
Total Assets	799 000	534 000	409 000	593 000
Total Retained Equity	−121 000	−129 000	−226 000	−177 000
Total Equity	−91 000	−99 000	−196 000	−147 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	890 000	633 000	604 000	740 000
Total Equity and Debt	799 000	534 000	409 000	593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 949 000	3 249 000	2 884 000	3 228 000
Other Income	28 000	11 000	58 000	0
Revenue	3 976 000	3 261 000	2 942 000	3 228 000
Cost of Goods Sold	131 000	207 000	198 000	100 000
Salary Costs	2 708 000	2 046 000	2 000 000	1 994 000
Depreciation	7 000	4 000	13 000	22 000
Impairment	0	0	0	0
Expenditure	3 957 000	3 123 000	2 984 000	2 932 000
Operating Profit	20 000	137 000	−40 000	296 000
Financial Income	0	0	1 000	1 000
Financial Costs	6 000	12 000	8 000	13 000
Financial Balance	−6 000	−12 000	−7 000	−12 000
Dividends	0	0	0	0
Net Income	9 000	96 000	−49 000	253 000

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	16 000	20 000	33 000
Total Tangible Assets	9 000	16 000	20 000	33 000
Total Fiancial Fixed Assets	54 000	0	0	0
Total Fixed Assets	63 000	16 000	20 000	33 000
Stock	154 000	78 000	78 000	74 000
Total Investments	0	0	0	0
Cash, Bank	515 000	442 000	311 000	333 000
Total Current Assets	737 000	518 000	389 000	561 000
Total Assets	799 000	534 000	409 000	593 000
Total Equity	−91 000	−99 000	−196 000	−147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	90 000	95 000	83 000	29 000
Unpaid Taxes	444 000	310 000	283 000	277 000
Dividends	0	0	0	0
Other Current Debt	353 000	200 000	238 000	403 000
Total Current Debt	890 000	633 000	604 000	740 000
Total Equity and Debt	799 000	534 000	409 000	593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,89 %	−96,97 %	25 %	−172,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	0,5 %	4,2 %	−1,36 %	9,17 %
Current Ratio	0,83	0,82	0,64	0,76
Quick Ratio	1	0,93	0,74	0,84
Equity Ratio	−0,11	−0,19	−0,48	−0,25
Gross Profit Margin	96,71 %	93,65 %	93,27 %	96,9 %