TRONDHEIM BEAUTY AS

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

20,31 %

Current Ratio

0,3

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	558 000	487 000	392 000	209 000
Net Income	−39 000	−17 000	−152 000	−25 000
Total Assets	90 000	201 000	170 000	99 000
Total Equity	−192 000	−153 000	−137 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	558 000	487 000	392 000	209 000
Expenditure	607 000	451 000	588 000	240 000
Operating Profit	−39 000	34 000	−195 000	−32 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	−39 000	33 000	−195 000	−32 000
Tax	0	50 000	−43 000	−7 000
Net Income	−39 000	−17 000	−152 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	10 000	64 000	7 000
Total Current Assets	86 000	191 000	106 000	92 000
Total Assets	90 000	201 000	170 000	99 000
Total Retained Equity	−216 000	−178 000	−161 000	−6 000
Total Equity	−192 000	−153 000	−137 000	18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	283 000	354 000	307 000	81 000
Total Equity and Debt	90 000	201 000	170 000	99 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	558 000	487 000	392 000	209 000
Other Income	0	0	0	0
Revenue	558 000	487 000	392 000	209 000
Cost of Goods Sold	72 000	74 000	96 000	63 000
Salary Costs	383 000	323 000	354 000	139 000
Depreciation	5 000	5 000	1 000	0
Impairment	0	0	0	0
Expenditure	607 000	451 000	588 000	240 000
Operating Profit	−39 000	34 000	−195 000	−32 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	−39 000	−17 000	−152 000	−25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	50 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	5 000	10 000	15 000	0
Fixtures	0	0	0	0
Total Tangible Assets	5 000	10 000	15 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	10 000	64 000	7 000
Stock	0	−10 000	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	130 000	33 000	92 000
Total Current Assets	86 000	191 000	106 000	92 000
Total Assets	90 000	201 000	170 000	99 000
Total Equity	−192 000	−153 000	−137 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	71 000	5 000	57 000	13 000
Unpaid Taxes	67 000	196 000	104 000	50 000
Dividends	0	0	0	0
Other Current Debt	145 000	153 000	146 000	17 000
Total Current Debt	283 000	354 000	307 000	81 000
Total Equity and Debt	90 000	201 000	170 000	99 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,31 %	11,11 %	110,95 %	−138,89 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−6,99 %	6,98 %	−49,74 %	−15,31 %
Current Ratio	0,3	0,54	0,35	1,14
Quick Ratio	0,3	0,52	0,35	1,14
Equity Ratio	−2,13	−0,76	−0,81	0,18
Gross Profit Margin	87,1 %	84,8 %	75,51 %	69,86 %