PLASTIKKIRURGI NO AS

0788 OSLO

Finances

Share Ownership

Return on Equity

138,62 %

Current Ratio

3,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 240 000	6 725 000	7 287 000	5 293 000
Net Income	143 085 000	16 960 000	7 623 000	5 487 000
Total Assets	125 368 000	18 652 000	13 086 000	10 055 000
Total Equity	103 218 000	133 000	6 758 000	4 135 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 240 000	6 725 000	7 287 000	5 293 000
Expenditure	2 527 000	2 498 000	4 671 000	4 954 000
Operating Profit	4 713 000	4 228 000	2 616 000	339 000
Financial Income	139 686 000	13 760 000	5 618 000	5 259 000
Financial Costs	1 000	0	0	1 000
Financial Balance	139 685 000	13 760 000	5 618 000	5 258 000
Earnings Before Tax	144 398 000	17 988 000	8 233 000	5 597 000
Tax	1 313 000	1 028 000	611 000	111 000
Net Income	143 085 000	16 960 000	7 623 000	5 487 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 367 000	2 040 000	2 027 000	1 114 000
Total Current Assets	79 001 000	16 612 000	11 059 000	8 941 000
Total Assets	125 368 000	18 652 000	13 086 000	10 055 000
Total Retained Equity	103 118 000	33 000	6 658 000	4 035 000
Total Equity	103 218 000	133 000	6 758 000	4 135 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 151 000	18 519 000	6 329 000	5 920 000
Total Equity and Debt	125 368 000	18 652 000	13 086 000	10 055 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 240 000	6 725 000	7 287 000	5 293 000
Other Income	0	0	0	0
Revenue	7 240 000	6 725 000	7 287 000	5 293 000
Cost of Goods Sold	72 000	0	0	0
Salary Costs	1 858 000	1 887 000	3 950 000	4 493 000
Depreciation	266 000	296 000	332 000	176 000
Impairment	0	0	0	0
Expenditure	2 527 000	2 498 000	4 671 000	4 954 000
Operating Profit	4 713 000	4 228 000	2 616 000	339 000
Financial Income	139 686 000	13 760 000	5 618 000	5 259 000
Financial Costs	1 000	0	0	1 000
Financial Balance	139 685 000	13 760 000	5 618 000	5 258 000
Dividends	20 000 000	4 600 000	5 000 000	5 000 000
Net Income	143 085 000	16 960 000	7 623 000	5 487 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	25 000	16 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	85 000	85 000	85 000	85 000
Total Tangible Assets	729 000	995 000	1 291 000	291 000
Total Fiancial Fixed Assets	45 600 000	1 020 000	720 000	810 000
Total Fixed Assets	46 367 000	2 040 000	2 027 000	1 114 000
Stock	0	0	0	0
Total Investments	30 647 000	0	0	0
Cash, Bank	47 597 000	12 071 000	5 937 000	4 079 000
Total Current Assets	79 001 000	16 612 000	11 059 000	8 941 000
Total Assets	125 368 000	18 652 000	13 086 000	10 055 000
Total Equity	103 218 000	133 000	6 758 000	4 135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	120 000	6 000	0
Unpaid Taxes	451 000	245 000	280 000	311 000
Dividends	20 000 000	4 600 000	5 000 000	5 000 000
Other Current Debt	341 000	12 518 000	429 000	474 000
Total Current Debt	22 151 000	18 519 000	6 329 000	5 920 000
Total Equity and Debt	125 368 000	18 652 000	13 086 000	10 055 000

Financial indicators	2022	2021	2020	2019
Return on Equity	138,62 %	12 751,88 %	112,8 %	132,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,1 %	62,87 %	35,9 %	6,4 %
Current Ratio	3,57	0,9	1,75	1,51
Quick Ratio	3,57	0,9	1,75	1,51
Equity Ratio	0,82	0,01	0,52	0,41
Gross Profit Margin	99,01 %	100 %	100 %	100 %