NEON TATTOO STUDIO AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

−5,29 %

Current Ratio

2,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	881 000	843 000	837 000	870 000
Net Income	−18 000	39 000	156 000	71 000
Total Assets	550 000	649 000	519 000	362 000
Total Equity	340 000	359 000	320 000	206 000

Income (NOK)	2022	2021	2020	2019
Revenue	881 000	843 000	837 000	870 000
Expenditure	903 000	792 000	648 000	805 000
Operating Profit	−18 000	48 000	189 000	70 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	4 000	0
Financial Balance	0	1 000	−3 000	1 000
Earnings Before Tax	−18 000	48 000	185 000	71 000
Tax	0	9 000	29 000	0
Net Income	−18 000	39 000	156 000	71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	42 000	45 000	5 000
Total Current Assets	520 000	606 000	474 000	358 000
Total Assets	550 000	649 000	519 000	362 000
Total Retained Equity	240 000	259 000	220 000	106 000
Total Equity	340 000	359 000	320 000	206 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	210 000	290 000	200 000	157 000
Total Equity and Debt	550 000	649 000	519 000	362 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	147 000	134 000	122 000	107 000
Other Income	733 000	709 000	715 000	763 000
Revenue	881 000	843 000	837 000	870 000
Cost of Goods Sold	38 000	23 000	4 000	16 000
Salary Costs	383 000	122 000	61 000	186 000
Depreciation	12 000	3 000	8 000	62 000
Impairment	0	0	0	0
Expenditure	903 000	792 000	648 000	805 000
Operating Profit	−18 000	48 000	189 000	70 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	4 000	0
Financial Balance	0	1 000	−3 000	1 000
Dividends	0	0	42 000	0
Net Income	−18 000	39 000	156 000	71 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	42 000	45 000	5 000
Total Tangible Assets	30 000	42 000	45 000	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	42 000	45 000	5 000
Stock	6 000	0	4 000	5 000
Total Investments	0	0	0	0
Cash, Bank	513 000	574 000	445 000	350 000
Total Current Assets	520 000	606 000	474 000	358 000
Total Assets	550 000	649 000	519 000	362 000
Total Equity	340 000	359 000	320 000	206 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	106 000	48 000	14 000
Unpaid Taxes	18 000	8 000	8 000	24 000
Dividends	0	0	42 000	0
Other Current Debt	157 000	166 000	115 000	119 000
Total Current Debt	210 000	290 000	200 000	157 000
Total Equity and Debt	550 000	649 000	519 000	362 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,29 %	10,86 %	48,75 %	34,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,04 %	5,69 %	22,58 %	8,05 %
Current Ratio	2,48	2,09	2,37	2,28
Quick Ratio	2,55	2,09	2,42	2,36
Equity Ratio	0,62	0,55	0,62	0,57
Gross Profit Margin	95,69 %	97,27 %	99,52 %	98,16 %