SCANDIC SKIN LAB AS

9538 ALTA

Finances

Share Ownership

Return on Equity

134,02 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	150 000	95 000	0
Net Income	−130 000	−171 000	−12 000	0
Total Assets	31 000	82 000	52 000	30 000
Total Equity	−97 000	−119 000	52 000	30 000

Income (NOK)	2022	2021	2020
Revenue	0	150 000	95 000
Expenditure	116 000	303 000	107 000
Operating Profit	−116 000	−154 000	−12 000
Financial Income	0	0	0
Financial Costs	14 000	17 000	0
Financial Balance	−14 000	−17 000	0
Earnings Before Tax	−130 000	−171 000	−12 000
Tax	0	0	0
Net Income	−130 000	−171 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	3 000	0
Total Current Assets	31 000	82 000	49 000	30 000
Total Assets	31 000	82 000	52 000	30 000
Total Retained Equity	−130 000	−183 000	−12 000	0
Total Equity	−97 000	−119 000	52 000	30 000
Total Long-Term Debt	128 000	201 000	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	31 000	82 000	52 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	150 000	95 000
Revenue	0	150 000	95 000
Cost of Goods Sold	9 000	69 000	107 000
Salary Costs	69 000	31 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	116 000	303 000	107 000
Operating Profit	−116 000	−154 000	−12 000
Financial Income	0	0	0
Financial Costs	14 000	17 000	0
Financial Balance	−14 000	−17 000	0
Dividends	0	0	0
Net Income	−130 000	−171 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	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	3 000	0
Stock	30 000	30 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	52 000	49 000	30 000
Total Current Assets	31 000	82 000	49 000	30 000
Total Assets	31 000	82 000	52 000	30 000
Total Equity	−97 000	−119 000	52 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	128 000	201 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	31 000	82 000	52 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,02 %	143,7 %	−23,08 %	0 %
Debt-to-Equity Ratio	−1,32	−1,69	0	0
Operating Profit Margin	-	−102,67 %	−12,63 %	-
Current Ratio	-	-	-	-
Quick Ratio	−1,03	−2,73	-	-
Equity Ratio	−3,13	−1,45	1	1
Gross Profit Margin	-	54 %	−12,63 %	-