VIP NAILS SPA AS

0190 OSLO

Finances

Share Ownership

Return on Equity

310,53 %

Current Ratio

0,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	735 000	608 000	626 000	400 000
Net Income	59 000	−48 000	−11 000	−11 000
Total Assets	231 000	148 000	87 000	111 000
Total Equity	19 000	−40 000	8 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	735 000	608 000	626 000	400 000
Expenditure	676 000	654 000	637 000	411 000
Operating Profit	59 000	−48 000	−11 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	59 000	−48 000	−11 000	−11 000
Tax	0	0	0	0
Net Income	59 000	−48 000	−11 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	137 000	98 000	68 000	68 000
Total Current Assets	94 000	50 000	19 000	43 000
Total Assets	231 000	148 000	87 000	111 000
Total Retained Equity	−11 000	−70 000	−22 000	−11 000
Total Equity	19 000	−40 000	8 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	212 000	187 000	79 000	92 000
Total Equity and Debt	231 000	148 000	87 000	111 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	735 000	608 000	590 000	400 000
Other Income	0	0	36 000	0
Revenue	735 000	608 000	626 000	400 000
Cost of Goods Sold	6 000	1 000	0	0
Salary Costs	412 000	314 000	296 000	220 000
Depreciation	16 000	20 000	0	0
Impairment	0	0	0	0
Expenditure	676 000	654 000	637 000	411 000
Operating Profit	59 000	−48 000	−11 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	59 000	−48 000	−11 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	64 000	80 000	0	0
Total Intangible Assets	64 000	80 000	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	73 000	18 000	68 000	68 000
Total Fixed Assets	137 000	98 000	68 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	84 000	46 000	19 000	18 000
Total Current Assets	94 000	50 000	19 000	43 000
Total Assets	231 000	148 000	87 000	111 000
Total Equity	19 000	−40 000	8 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	13 000	0	1 000
Unpaid Taxes	64 000	27 000	36 000	39 000
Dividends	0	0	0	0
Other Current Debt	149 000	148 000	44 000	52 000
Total Current Debt	212 000	187 000	79 000	92 000
Total Equity and Debt	231 000	148 000	87 000	111 000

Financial indicators	2022	2021	2020	2019
Return on Equity	310,53 %	120 %	−137,5 %	−57,89 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	8,03 %	−7,89 %	−1,76 %	−2,75 %
Current Ratio	0,44	0,27	0,24	0,47
Quick Ratio	0,44	0,27	0,24	0,47
Equity Ratio	0,08	−0,27	0,09	0,17
Gross Profit Margin	99,18 %	99,84 %	100 %	100 %