VIP BEAUTY LOUNGE AS

3210 SANDEFJORD

Finances

Share Ownership

Return on Equity

134,04 %

Current Ratio

0,91

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 130 000	1 851 000	1 875 000	1 365 000
Net Income	−63 000	47 000	−41 000	58 000
Total Assets	458 000	440 000	408 000	283 000
Total Equity	−47 000	16 000	−31 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 130 000	1 851 000	1 875 000	1 365 000
Expenditure	2 190 000	1 794 000	1 915 000	1 302 000
Operating Profit	−61 000	57 000	−40 000	62 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	1 000	4 000
Financial Balance	−2 000	−3 000	−1 000	−4 000
Earnings Before Tax	−63 000	54 000	−41 000	59 000
Tax	0	6 000	0	0
Net Income	−63 000	47 000	−41 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	13 000	24 000
Total Current Assets	458 000	440 000	395 000	259 000
Total Assets	458 000	440 000	408 000	283 000
Total Retained Equity	−77 000	−14 000	−61 000	−20 000
Total Equity	−47 000	16 000	−31 000	10 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	505 000	424 000	440 000	274 000
Total Equity and Debt	458 000	440 000	408 000	283 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 130 000	1 851 000	1 863 000	1 365 000
Other Income	0	0	12 000	0
Revenue	2 130 000	1 851 000	1 875 000	1 365 000
Cost of Goods Sold	391 000	218 000	399 000	91 000
Salary Costs	1 269 000	1 118 000	903 000	738 000
Depreciation	0	13 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	2 190 000	1 794 000	1 915 000	1 302 000
Operating Profit	−61 000	57 000	−40 000	62 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	1 000	4 000
Financial Balance	−2 000	−3 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	−63 000	47 000	−41 000	58 000

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	13 000	24 000
Total Tangible Assets	0	0	13 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	13 000	24 000
Stock	121 000	142 000	77 000	130 000
Total Investments	0	0	0	0
Cash, Bank	222 000	225 000	284 000	84 000
Total Current Assets	458 000	440 000	395 000	259 000
Total Assets	458 000	440 000	408 000	283 000
Total Equity	−47 000	16 000	−31 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	58 000	58 000	126 000	32 000
Unpaid Taxes	167 000	117 000	135 000	107 000
Dividends	0	0	0	0
Other Current Debt	279 000	243 000	178 000	134 000
Total Current Debt	505 000	424 000	440 000	274 000
Total Equity and Debt	458 000	440 000	408 000	283 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,04 %	293,75 %	132,26 %	580 %
Debt-to-Equity Ratio	−0	0	−0	0
Operating Profit Margin	−2,86 %	3,08 %	−2,13 %	4,54 %
Current Ratio	0,91	1,04	0,9	0,95
Quick Ratio	1,19	1,56	1,09	1,8
Equity Ratio	−0,1	0,04	−0,08	0,04
Gross Profit Margin	81,64 %	88,22 %	78,72 %	93,33 %