AMBER BEAUTY AS

2032 MAURA

Finances

Share Ownership

Return on Equity

13,46 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 592 000	1 401 000	1 472 000
Net Income	21 000	26 000	9 000	−36 000
Total Assets	410 000	380 000	319 000	373 000
Total Equity	156 000	135 000	109 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 592 000	1 401 000	1 472 000
Expenditure	1 640 000	1 558 000	1 383 000	1 514 000
Operating Profit	29 000	33 000	17 000	−42 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	6 000	4 000
Financial Balance	−2 000	0	−6 000	−4 000
Earnings Before Tax	27 000	33 000	12 000	−46 000
Tax	6 000	7 000	3 000	−10 000
Net Income	21 000	26 000	9 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	33 000	47 000	42 000
Total Current Assets	387 000	346 000	272 000	332 000
Total Assets	410 000	380 000	319 000	373 000
Total Retained Equity	56 000	35 000	9 000	0
Total Equity	156 000	135 000	109 000	100 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	253 000	242 000	210 000	273 000
Total Equity and Debt	410 000	380 000	319 000	373 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 643 000	1 568 000	1 367 000	1 472 000
Other Income	26 000	24 000	34 000	0
Revenue	1 669 000	1 592 000	1 401 000	1 472 000
Cost of Goods Sold	121 000	142 000	119 000	124 000
Salary Costs	1 095 000	1 017 000	875 000	1 046 000
Depreciation	10 000	10 000	8 000	7 000
Impairment	0	0	0	0
Expenditure	1 640 000	1 558 000	1 383 000	1 514 000
Operating Profit	29 000	33 000	17 000	−42 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	6 000	4 000
Financial Balance	−2 000	0	−6 000	−4 000
Dividends	0	0	0	46 000
Net Income	21 000	26 000	9 000	−36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	33 000	43 000	36 000
Total Tangible Assets	23 000	33 000	43 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	33 000	47 000	42 000
Stock	45 000	38 000	40 000	27 000
Total Investments	0	0	0	0
Cash, Bank	339 000	293 000	217 000	289 000
Total Current Assets	387 000	346 000	272 000	332 000
Total Assets	410 000	380 000	319 000	373 000
Total Equity	156 000	135 000	109 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	5 000	26 000	25 000	23 000
Unpaid Taxes	143 000	117 000	99 000	105 000
Dividends	0	0	0	46 000
Other Current Debt	97 000	97 000	87 000	100 000
Total Current Debt	253 000	242 000	210 000	273 000
Total Equity and Debt	410 000	380 000	319 000	373 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,46 %	19,26 %	8,26 %	−36 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	1,74 %	2,07 %	1,21 %	−2,85 %
Current Ratio	1,53	1,43	1,3	1,22
Quick Ratio	1,86	1,7	1,6	1,35
Equity Ratio	0,38	0,36	0,34	0,27
Gross Profit Margin	92,75 %	91,08 %	91,51 %	91,58 %