VIDA PLASTIKKIRURGI AS

0258 OSLO

Finances

Share Ownership

Return on Equity

52,66 %

Current Ratio

2,4

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 852 000	3 045 000	4 447 000	3 651 000
Net Income	1 484 000	949 000	1 738 000	937 000
Total Assets	5 395 000	4 525 000	4 271 000	1 737 000
Total Equity	2 818 000	3 183 000	2 334 000	1 096 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 852 000	3 045 000	4 447 000	3 651 000
Expenditure	2 050 000	1 799 000	2 224 000	2 451 000
Operating Profit	1 803 000	1 245 000	2 224 000	1 200 000
Financial Income	111 000	0	29 000	11 000
Financial Costs	34 000	24 000	19 000	9 000
Financial Balance	77 000	−24 000	10 000	2 000
Earnings Before Tax	1 880 000	1 221 000	2 234 000	1 202 000
Tax	396 000	272 000	496 000	265 000
Net Income	1 484 000	949 000	1 738 000	937 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	422 000	576 000	731 000	32 000
Total Current Assets	4 973 000	3 949 000	3 539 000	1 705 000
Total Assets	5 395 000	4 525 000	4 271 000	1 737 000
Total Retained Equity	2 793 000	3 159 000	2 310 000	1 071 000
Total Equity	2 818 000	3 183 000	2 334 000	1 096 000
Total Long-Term Debt	507 000	577 000	659 000	0
Total Current Debt	2 071 000	764 000	1 277 000	641 000
Total Equity and Debt	5 395 000	4 525 000	4 271 000	1 737 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 852 000	3 045 000	4 447 000	3 572 000
Other Income	0	0	0	79 000
Revenue	3 852 000	3 045 000	4 447 000	3 651 000
Cost of Goods Sold	25 000	46 000	28 000	14 000
Salary Costs	1 387 000	1 267 000	1 754 000	1 974 000
Depreciation	155 000	155 000	78 000	0
Impairment	0	0	0	0
Expenditure	2 050 000	1 799 000	2 224 000	2 451 000
Operating Profit	1 803 000	1 245 000	2 224 000	1 200 000
Financial Income	111 000	0	29 000	11 000
Financial Costs	34 000	24 000	19 000	9 000
Financial Balance	77 000	−24 000	10 000	2 000
Dividends	1 000 000	100 000	500 000	100 000
Net Income	1 484 000	949 000	1 738 000	937 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	388 000	0	0	0
Fixtures	32 000	576 000	731 000	32 000
Total Tangible Assets	420 000	576 000	731 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	422 000	576 000	731 000	32 000
Stock	0	0	0	0
Total Investments	1 606 000	1 000 000	0	0
Cash, Bank	3 042 000	2 492 000	2 899 000	1 187 000
Total Current Assets	4 973 000	3 949 000	3 539 000	1 705 000
Total Assets	5 395 000	4 525 000	4 271 000	1 737 000
Total Equity	2 818 000	3 183 000	2 334 000	1 096 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	507 000	577 000	659 000	0
Creditors	50 000	49 000	0	0
Unpaid Taxes	234 000	235 000	168 000	182 000
Dividends	1 000 000	100 000	500 000	100 000
Other Current Debt	129 000	102 000	131 000	94 000
Total Current Debt	2 071 000	764 000	1 277 000	641 000
Total Equity and Debt	5 395 000	4 525 000	4 271 000	1 737 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,66 %	29,81 %	74,46 %	85,49 %
Debt-to-Equity Ratio	0,18	0,18	0,28	0
Operating Profit Margin	46,81 %	40,89 %	50,01 %	32,87 %
Current Ratio	2,4	5,17	2,77	2,66
Quick Ratio	2,4	5,17	2,77	2,66
Equity Ratio	0,52	0,7	0,55	0,63
Gross Profit Margin	99,35 %	98,49 %	99,37 %	99,62 %