ARTIMIS MEDICAL BEAUTY AS

0265 OSLO

Finances

Share Ownership

Return on Equity

32,47 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 365 000	2 704 000	2 430 000	1 594 000
Net Income	−88 000	64 000	263 000	7 000
Total Assets	155 000	267 000	511 000	244 000
Total Equity	−271 000	−182 000	204 000	−59 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 365 000	2 704 000	2 430 000	1 594 000
Expenditure	1 447 000	2 591 000	2 165 000	1 581 000
Operating Profit	−84 000	69 000	265 000	13 000
Financial Income	3 000	1 000	2 000	0
Financial Costs	7 000	5 000	4 000	6 000
Financial Balance	−4 000	−4 000	−2 000	−6 000
Earnings Before Tax	−88 000	64 000	263 000	7 000
Tax	0	0	0	0
Net Income	−88 000	64 000	263 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	60 000	13 000
Total Current Assets	155 000	267 000	451 000	232 000
Total Assets	155 000	267 000	511 000	244 000
Total Retained Equity	−301 000	−212 000	−276 000	−539 000
Total Equity	−271 000	−182 000	204 000	−59 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	425 000	449 000	307 000	303 000
Total Equity and Debt	155 000	267 000	511 000	244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 365 000	2 704 000	2 281 000	1 594 000
Other Income	0	0	148 000	0
Revenue	1 365 000	2 704 000	2 430 000	1 594 000
Cost of Goods Sold	741 000	1 178 000	901 000	584 000
Salary Costs	137 000	737 000	541 000	309 000
Depreciation	0	0	13 000	28 000
Impairment	0	0	0	0
Expenditure	1 447 000	2 591 000	2 165 000	1 581 000
Operating Profit	−84 000	69 000	265 000	13 000
Financial Income	3 000	1 000	2 000	0
Financial Costs	7 000	5 000	4 000	6 000
Financial Balance	−4 000	−4 000	−2 000	−6 000
Dividends	0	0	0	0
Net Income	−88 000	64 000	263 000	7 000

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	13 000
Total Tangible Assets	0	0	0	13 000
Total Fiancial Fixed Assets	0	0	60 000	0
Total Fixed Assets	0	0	60 000	13 000
Stock	21 000	24 000	68 000	68 000
Total Investments	0	0	0	0
Cash, Bank	54 000	137 000	225 000	81 000
Total Current Assets	155 000	267 000	451 000	232 000
Total Assets	155 000	267 000	511 000	244 000
Total Equity	−271 000	−182 000	204 000	−59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	204 000	134 000	168 000	43 000
Unpaid Taxes	29 000	87 000	91 000	6 000
Dividends	0	0	0	0
Other Current Debt	192 000	228 000	48 000	254 000
Total Current Debt	425 000	449 000	307 000	303 000
Total Equity and Debt	155 000	267 000	511 000	244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,47 %	−35,16 %	128,92 %	−11,86 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−6,15 %	2,55 %	10,91 %	0,82 %
Current Ratio	0,36	0,59	1,47	0,77
Quick Ratio	0,38	0,63	1,89	0,99
Equity Ratio	−1,75	−0,68	0,4	−0,24
Gross Profit Margin	45,71 %	56,43 %	62,92 %	63,36 %