ESTETISK PLASTIKKIRURGI AS

0376 OSLO

Finances

Share Ownership

Return on Equity

6 146,67 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 584 000	2 488 000	2 179 000	2 935 000
Net Income	1 844 000	1 694 000	1 614 000	2 137 000
Total Assets	2 409 000	2 218 000	2 107 000	2 813 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 584 000	2 488 000	2 179 000	2 935 000
Expenditure	206 000	282 000	156 000	174 000
Operating Profit	2 378 000	2 206 000	2 022 000	2 760 000
Financial Income	95 000	51 000	75 000	9 000
Financial Costs	109 000	85 000	28 000	30 000
Financial Balance	−14 000	−34 000	47 000	−21 000
Earnings Before Tax	2 364 000	2 172 000	2 070 000	2 739 000
Tax	520 000	478 000	455 000	603 000
Net Income	1 844 000	1 694 000	1 614 000	2 137 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 409 000	2 218 000	2 107 000	2 813 000
Total Assets	2 409 000	2 218 000	2 107 000	2 813 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 379 000	2 188 000	2 077 000	2 783 000
Total Equity and Debt	2 409 000	2 218 000	2 107 000	2 813 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 584 000	2 488 000	2 179 000	2 935 000
Other Income	0	0	0	0
Revenue	2 584 000	2 488 000	2 179 000	2 935 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	206 000	282 000	156 000	174 000
Operating Profit	2 378 000	2 206 000	2 022 000	2 760 000
Financial Income	95 000	51 000	75 000	9 000
Financial Costs	109 000	85 000	28 000	30 000
Financial Balance	−14 000	−34 000	47 000	−21 000
Dividends	0	0	0	0
Net Income	1 844 000	1 694 000	1 614 000	2 137 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	347 000	863 000	206 000	8 000
Total Current Assets	2 409 000	2 218 000	2 107 000	2 813 000
Total Assets	2 409 000	2 218 000	2 107 000	2 813 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	16 000	7 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 364 000	2 172 000	2 070 000	2 782 000
Total Current Debt	2 379 000	2 188 000	2 077 000	2 783 000
Total Equity and Debt	2 409 000	2 218 000	2 107 000	2 813 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 146,67 %	5 646,67 %	5 380 %	7 123,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	92,03 %	88,67 %	92,79 %	94,04 %
Current Ratio	1,01	1,01	1,01	1,01
Quick Ratio	1,01	1,01	1,01	1,01
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %