ONLY NAILS SHOP AS

0173 OSLO

Finances

Share Ownership

Return on Equity

92,72 %

Current Ratio

1,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 256 000	1 773 000	1 197 000	1 027 000
Net Income	420 000	509 000	150 000	80 000
Total Assets	845 000	262 000	263 000	69 000
Total Equity	453 000	32 000	−477 000	−627 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 256 000	1 773 000	1 197 000	1 027 000
Expenditure	1 713 000	1 260 000	1 047 000	946 000
Operating Profit	543 000	512 000	150 000	80 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	543 000	512 000	150 000	80 000
Tax	122 000	2 000	0	0
Net Income	420 000	509 000	150 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	108 000	108 000	0
Total Current Assets	737 000	153 000	155 000	69 000
Total Assets	845 000	262 000	263 000	69 000
Total Retained Equity	423 000	2 000	−507 000	−657 000
Total Equity	453 000	32 000	−477 000	−627 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	393 000	229 000	740 000	696 000
Total Equity and Debt	845 000	262 000	263 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 253 000	1 773 000	1 161 000	1 027 000
Other Income	3 000	0	36 000	0
Revenue	2 256 000	1 773 000	1 197 000	1 027 000
Cost of Goods Sold	3 000	20 000	10 000	8 000
Salary Costs	1 231 000	782 000	591 000	605 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 713 000	1 260 000	1 047 000	946 000
Operating Profit	543 000	512 000	150 000	80 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	420 000	509 000	150 000	80 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	108 000	108 000	108 000	0
Total Fixed Assets	108 000	108 000	108 000	0
Stock	1 000	1 000	1 000	1 000
Total Investments	0	0	0	0
Cash, Bank	718 000	147 000	144 000	61 000
Total Current Assets	737 000	153 000	155 000	69 000
Total Assets	845 000	262 000	263 000	69 000
Total Equity	453 000	32 000	−477 000	−627 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	2 000	0
Unpaid Taxes	177 000	165 000	70 000	82 000
Dividends	0	0	0	0
Other Current Debt	86 000	62 000	668 000	614 000
Total Current Debt	393 000	229 000	740 000	696 000
Total Equity and Debt	845 000	262 000	263 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,72 %	1 590,63 %	−31,45 %	−12,76 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	24,07 %	28,88 %	12,53 %	7,79 %
Current Ratio	1,88	0,67	0,21	0,1
Quick Ratio	1,88	0,67	0,21	0,1
Equity Ratio	0,54	0,12	−1,81	−9,09
Gross Profit Margin	99,87 %	98,87 %	99,16 %	99,22 %