WAXING EXPERT AS

0364 OSLO

Finances

Share Ownership

Return on Equity

−7,94 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	772 000	471 000	707 000	760 000
Net Income	−5 000	−56 000	162 000	−54 000
Total Assets	191 000	121 000	221 000	98 000
Total Equity	63 000	68 000	124 000	−37 000

Income (NOK)	2022	2021	2020	2019
Revenue	772 000	471 000	707 000	760 000
Expenditure	776 000	527 000	519 000	805 000
Operating Profit	−4 000	−56 000	189 000	−45 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	5 000
Financial Balance	−1 000	0	0	−5 000
Earnings Before Tax	−5 000	−56 000	188 000	−50 000
Tax	0	0	27 000	4 000
Net Income	−5 000	−56 000	162 000	−54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	191 000	121 000	221 000	98 000
Total Assets	191 000	121 000	221 000	98 000
Total Retained Equity	33 000	38 000	94 000	−67 000
Total Equity	63 000	68 000	124 000	−37 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	128 000	53 000	97 000	135 000
Total Equity and Debt	191 000	121 000	221 000	98 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	566 000	491 000	657 000	760 000
Other Income	207 000	−21 000	50 000	0
Revenue	772 000	471 000	707 000	760 000
Cost of Goods Sold	19 000	23 000	16 000	20 000
Salary Costs	422 000	193 000	216 000	337 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	776 000	527 000	519 000	805 000
Operating Profit	−4 000	−56 000	189 000	−45 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	5 000
Financial Balance	−1 000	0	0	−5 000
Dividends	0	0	0	0
Net Income	−5 000	−56 000	162 000	−54 000

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	24 000	23 000	22 000	22 000
Total Investments	0	0	0	0
Cash, Bank	139 000	80 000	187 000	69 000
Total Current Assets	191 000	121 000	221 000	98 000
Total Assets	191 000	121 000	221 000	98 000
Total Equity	63 000	68 000	124 000	−37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−8 000	0	5 000	14 000
Unpaid Taxes	54 000	28 000	23 000	29 000
Dividends	0	0	0	0
Other Current Debt	83 000	25 000	43 000	93 000
Total Current Debt	128 000	53 000	97 000	135 000
Total Equity and Debt	191 000	121 000	221 000	98 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,94 %	−82,35 %	130,65 %	145,95 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−0,52 %	−11,89 %	26,73 %	−5,92 %
Current Ratio	1,49	2,28	2,28	0,73
Quick Ratio	1,84	4,03	2,95	0,87
Equity Ratio	0,33	0,56	0,56	−0,38
Gross Profit Margin	97,54 %	95,12 %	97,74 %	97,37 %