DR. WAX AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

78,52 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 218 000	8 143 000	6 917 000	9 143 000
Net Income	914 000	972 000	190 000	728 000
Total Assets	2 908 000	2 665 000	1 968 000	2 485 000
Total Equity	1 164 000	850 000	678 000	838 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 218 000	8 143 000	6 917 000	9 143 000
Expenditure	7 087 000	6 898 000	6 650 000	8 222 000
Operating Profit	1 131 000	1 243 000	266 000	921 000
Financial Income	0	4 000	2 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	0	4 000	0	1 000
Earnings Before Tax	1 131 000	1 247 000	267 000	921 000
Tax	217 000	275 000	76 000	193 000
Net Income	914 000	972 000	190 000	728 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	3 000	11 000	18 000
Total Current Assets	2 863 000	2 662 000	1 957 000	2 467 000
Total Assets	2 908 000	2 665 000	1 968 000	2 485 000
Total Retained Equity	1 060 000	746 000	574 000	734 000
Total Equity	1 164 000	850 000	678 000	838 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 744 000	1 816 000	1 290 000	1 648 000
Total Equity and Debt	2 908 000	2 665 000	1 968 000	2 485 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 200 000	8 143 000	6 914 000	9 143 000
Other Income	17 000	0	3 000	0
Revenue	8 218 000	8 143 000	6 917 000	9 143 000
Cost of Goods Sold	296 000	265 000	329 000	249 000
Salary Costs	4 814 000	5 001 000	4 630 000	6 056 000
Depreciation	3 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	7 087 000	6 898 000	6 650 000	8 222 000
Operating Profit	1 131 000	1 243 000	266 000	921 000
Financial Income	0	4 000	2 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	0	4 000	0	1 000
Dividends	600 000	800 000	350 000	580 000
Net Income	914 000	972 000	190 000	728 000

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	45 000	3 000	11 000	18 000
Total Tangible Assets	45 000	3 000	11 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	3 000	11 000	18 000
Stock	133 000	109 000	0	35 000
Total Investments	0	0	0	0
Cash, Bank	746 000	1 586 000	948 000	1 273 000
Total Current Assets	2 863 000	2 662 000	1 957 000	2 467 000
Total Assets	2 908 000	2 665 000	1 968 000	2 485 000
Total Equity	1 164 000	850 000	678 000	838 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	159 000	33 000	49 000	56 000
Unpaid Taxes	619 000	559 000	483 000	646 000
Dividends	600 000	800 000	350 000	580 000
Other Current Debt	749 000	700 000	682 000	753 000
Total Current Debt	1 744 000	1 816 000	1 290 000	1 648 000
Total Equity and Debt	2 908 000	2 665 000	1 968 000	2 485 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,52 %	114,35 %	28,02 %	86,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,76 %	15,26 %	3,85 %	10,07 %
Current Ratio	1,64	1,47	1,52	1,5
Quick Ratio	1,78	1,56	1,52	1,53
Equity Ratio	0,4	0,32	0,34	0,34
Gross Profit Margin	96,4 %	96,75 %	95,24 %	97,28 %