CLASSIC BEAUTY AS

5170 BJØRNDALSTRÆ

Finances

Share Ownership

Return on Equity

22,12 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 269 000	2 946 000	1 674 000
Net Income	50 000	238 000	−87 000
Total Assets	938 000	907 000	336 000
Total Equity	226 000	175 000	−63 000

Income (NOK)	2022	2021	2020
Revenue	3 269 000	2 946 000	1 674 000
Expenditure	3 196 000	2 658 000	1 760 000
Operating Profit	74 000	288 000	−85 000
Financial Income	0	0	0
Financial Costs	1 000	0	3 000
Financial Balance	−1 000	0	−3 000
Earnings Before Tax	73 000	288 000	−87 000
Tax	23 000	49 000	0
Net Income	50 000	238 000	−87 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	30 000	40 000	0
Total Current Assets	908 000	867 000	336 000
Total Assets	938 000	907 000	336 000
Total Retained Equity	201 000	151 000	−87 000
Total Equity	226 000	175 000	−63 000
Total Long-Term Debt	0	0	0
Total Current Debt	712 000	732 000	399 000
Total Equity and Debt	938 000	907 000	336 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 269 000	2 946 000	1 674 000
Other Income	0	0	0
Revenue	3 269 000	2 946 000	1 674 000
Cost of Goods Sold	99 000	120 000	241 000
Salary Costs	2 173 000	1 847 000	1 118 000
Depreciation	10 000	10 000	0
Impairment	0	0	0
Expenditure	3 196 000	2 658 000	1 760 000
Operating Profit	74 000	288 000	−85 000
Financial Income	0	0	0
Financial Costs	1 000	0	3 000
Financial Balance	−1 000	0	−3 000
Dividends	0	0	0
Net Income	50 000	238 000	−87 000

Balance details (NOK)	2022	2021	2020
Goodwill	30 000	40 000	0
Total Intangible Assets	30 000	40 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	30 000	40 000	0
Stock	53 000	41 000	37 000
Total Investments	0	0	0
Cash, Bank	801 000	791 000	260 000
Total Current Assets	908 000	867 000	336 000
Total Assets	938 000	907 000	336 000
Total Equity	226 000	175 000	−63 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	197 000	251 000	74 000
Dividends	0	0	0
Other Current Debt	513 000	432 000	325 000
Total Current Debt	712 000	732 000	399 000
Total Equity and Debt	938 000	907 000	336 000

Financial indicators	2022	2021	2020
Return on Equity	22,12 %	136 %	138,1 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	2,26 %	9,78 %	−5,08 %
Current Ratio	1,28	1,18	0,84
Quick Ratio	1,38	1,25	0,93
Equity Ratio	0,24	0,19	−0,19
Gross Profit Margin	96,97 %	95,93 %	85,6 %