BEAUTY SELECTION AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

22,09 %

Current Ratio

0,69

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 035 000	3 272 000	3 219 000	1 507 000
Net Income	−76 000	−270 000	836 000	−78 000
Total Assets	1 153 000	1 269 000	802 000	728 000
Total Equity	−344 000	−268 000	2 000	−834 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 035 000	3 272 000	3 219 000	1 507 000
Expenditure	4 601 000	3 610 000	2 145 000	1 603 000
Operating Profit	−566 000	−338 000	1 075 000	−97 000
Financial Income	499 000	4 000	0	0
Financial Costs	30 000	5 000	2 000	2 000
Financial Balance	469 000	−1 000	−2 000	−2 000
Earnings Before Tax	−97 000	−339 000	1 072 000	−99 000
Tax	−21 000	−69 000	236 000	−21 000
Net Income	−76 000	−270 000	836 000	−78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	121 000	100 000	31 000	268 000
Total Current Assets	1 032 000	1 169 000	771 000	461 000
Total Assets	1 153 000	1 269 000	802 000	728 000
Total Retained Equity	−369 000	−292 000	−23 000	−858 000
Total Equity	−344 000	−268 000	2 000	−834 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 497 000	1 537 000	801 000	1 562 000
Total Equity and Debt	1 153 000	1 269 000	802 000	728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 030 000	3 272 000	2 266 000	1 507 000
Other Income	4 000	0	954 000	0
Revenue	4 035 000	3 272 000	3 219 000	1 507 000
Cost of Goods Sold	2 578 000	2 267 000	1 291 000	707 000
Salary Costs	977 000	841 000	338 000	403 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 601 000	3 610 000	2 145 000	1 603 000
Operating Profit	−566 000	−338 000	1 075 000	−97 000
Financial Income	499 000	4 000	0	0
Financial Costs	30 000	5 000	2 000	2 000
Financial Balance	469 000	−1 000	−2 000	−2 000
Dividends	0	0	0	0
Net Income	−76 000	−270 000	836 000	−78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	93 000	72 000	3 000	240 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	28 000	28 000	28 000	28 000
Total Fixed Assets	121 000	100 000	31 000	268 000
Stock	0	0	0	153 000
Total Investments	0	0	0	0
Cash, Bank	460 000	445 000	295 000	148 000
Total Current Assets	1 032 000	1 169 000	771 000	461 000
Total Assets	1 153 000	1 269 000	802 000	728 000
Total Equity	−344 000	−268 000	2 000	−834 000
Short-Term Group Debt	0	769 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 213 000	877 000	80 000	0
Unpaid Taxes	202 000	177 000	110 000	101 000
Dividends	0	0	0	0
Other Current Debt	82 000	−286 000	611 000	1 461 000
Total Current Debt	1 497 000	1 537 000	801 000	1 562 000
Total Equity and Debt	1 153 000	1 269 000	802 000	728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,09 %	100,75 %	41 800 %	9,35 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−14,03 %	−10,33 %	33,4 %	−6,44 %
Current Ratio	0,69	0,76	0,96	0,3
Quick Ratio	0,69	0,76	0,96	0,33
Equity Ratio	−0,3	−0,21	0	−1,15
Gross Profit Margin	36,11 %	30,72 %	59,89 %	53,09 %