WAX AND BEAUTY LAB AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

−9,18 %

Current Ratio

0,69

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 514 000	2 647 000	1 991 000	1 481 000
Net Income	−9 000	−107 000	190 000	79 000
Total Assets	1 404 000	1 693 000	1 214 000	926 000
Total Equity	98 000	219 000	327 000	137 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 514 000	2 647 000	1 991 000	1 481 000
Expenditure	4 442 000	2 755 000	1 743 000	1 369 000
Operating Profit	71 000	−108 000	248 000	112 000
Financial Income	0	0	0	0
Financial Costs	18 000	28 000	9 000	9 000
Financial Balance	−18 000	−28 000	−9 000	−9 000
Earnings Before Tax	53 000	−136 000	239 000	103 000
Tax	63 000	−28 000	50 000	24 000
Net Income	−9 000	−107 000	190 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	509 000	854 000	716 000	693 000
Total Current Assets	895 000	839 000	497 000	232 000
Total Assets	1 404 000	1 693 000	1 214 000	926 000
Total Retained Equity	68 000	189 000	297 000	107 000
Total Equity	98 000	219 000	327 000	137 000
Total Long-Term Debt	7 000	9 000	452 000	516 000
Total Current Debt	1 300 000	1 464 000	435 000	273 000
Total Equity and Debt	1 404 000	1 693 000	1 214 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 406 000	2 611 000	1 968 000	1 481 000
Other Income	108 000	36 000	23 000	0
Revenue	4 514 000	2 647 000	1 991 000	1 481 000
Cost of Goods Sold	1 859 000	1 462 000	669 000	65 000
Salary Costs	943 000	390 000	358 000	804 000
Depreciation	150 000	102 000	100 000	88 000
Impairment	0	0	0	0
Expenditure	4 442 000	2 755 000	1 743 000	1 369 000
Operating Profit	71 000	−108 000	248 000	112 000
Financial Income	0	0	0	0
Financial Costs	18 000	28 000	9 000	9 000
Financial Balance	−18 000	−28 000	−9 000	−9 000
Dividends	113 000	0	0	0
Net Income	−9 000	−107 000	190 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	231 000	0	0
Real Eastate	87 000	100 000	93 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	422 000	523 000	623 000	693 000
Total Tangible Assets	509 000	622 000	716 000	693 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	509 000	854 000	716 000	693 000
Stock	−19 000	−19 000	19 000	19 000
Total Investments	0	0	0	0
Cash, Bank	789 000	804 000	424 000	204 000
Total Current Assets	895 000	839 000	497 000	232 000
Total Assets	1 404 000	1 693 000	1 214 000	926 000
Total Equity	98 000	219 000	327 000	137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	9 000	452 000	516 000
Creditors	368 000	270 000	212 000	22 000
Unpaid Taxes	279 000	62 000	45 000	117 000
Dividends	113 000	0	0	0
Other Current Debt	199 000	787 000	134 000	134 000
Total Current Debt	1 300 000	1 464 000	435 000	273 000
Total Equity and Debt	1 404 000	1 693 000	1 214 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,18 %	−48,86 %	58,1 %	57,66 %
Debt-to-Equity Ratio	0,07	0,04	1,38	3,77
Operating Profit Margin	1,57 %	−4,08 %	12,46 %	7,56 %
Current Ratio	0,69	0,57	1,14	0,85
Quick Ratio	0,68	0,57	1,19	0,91
Equity Ratio	0,07	0,13	0,27	0,15
Gross Profit Margin	58,82 %	44,77 %	66,4 %	95,61 %