BEAUTY EIENDOM AS

1543 VESTBY

Finances

Return on Equity

30,37 %

Current Ratio

6,26

Debt-to-Equity Ratio

2,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	232 003 000	1 307 000	5 345 000	1 796 000
Net Income	33 117 000	16 648 000	30 377 000	28 128 000
Total Assets	447 766 000	280 789 000	273 644 000	251 330 000
Total Equity	109 039 000	234 613 000	227 965 000	197 588 000

Income (NOK)	2022	2021	2020	2019
Revenue	232 003 000	1 307 000	5 345 000	1 796 000
Expenditure	185 133 000	1 810 000	2 604 000	868 000
Operating Profit	46 871 000	−503 000	2 741 000	929 000
Financial Income	271 000	21 629 000	51 654 000	33 722 000
Financial Costs	12 786 000	19 000	16 533 000	4 027 000
Financial Balance	−12 515 000	21 610 000	35 121 000	29 695 000
Earnings Before Tax	34 355 000	21 108 000	37 862 000	30 624 000
Tax	1 238 000	4 460 000	7 485 000	2 496 000
Net Income	33 117 000	16 648 000	30 377 000	28 128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 545 000	227 663 000	228 720 000	229 153 000
Total Current Assets	357 221 000	53 126 000	44 924 000	22 177 000
Total Assets	447 766 000	280 789 000	273 644 000	251 330 000
Total Retained Equity	103 707 000	232 355 000	215 707 000	185 330 000
Total Equity	109 039 000	234 613 000	227 965 000	197 588 000
Total Long-Term Debt	281 655 000	25 722 000	26 844 000	45 648 000
Total Current Debt	57 072 000	20 455 000	18 835 000	8 094 000
Total Equity and Debt	447 766 000	280 789 000	273 644 000	251 330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	126 779 000	0	0	0
Other Income	105 225 000	1 307 000	5 345 000	1 796 000
Revenue	232 003 000	1 307 000	5 345 000	1 796 000
Cost of Goods Sold	121 253 000	0	0	0
Salary Costs	34 034 000	0	0	0
Depreciation	6 748 000	26 000	22 000	100 000
Impairment	0	0	0	0
Expenditure	185 133 000	1 810 000	2 604 000	868 000
Operating Profit	46 871 000	−503 000	2 741 000	929 000
Financial Income	271 000	21 629 000	51 654 000	33 722 000
Financial Costs	12 786 000	19 000	16 533 000	4 027 000
Financial Balance	−12 515 000	21 610 000	35 121 000	29 695 000
Dividends	0	0	0	0
Net Income	33 117 000	16 648 000	30 377 000	28 128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	15 735 000	0	0	0
Total Intangible Assets	21 564 000	0	0	0
Real Eastate	48 266 000	23 005 000	37 255 000	41 201 000
Machinery and Plant Facilities	1 404 000	0	0	0
Fixtures	6 026 000	0	26 000	48 000
Total Tangible Assets	55 696 000	23 005 000	37 281 000	41 249 000
Total Fiancial Fixed Assets	13 285 000	204 658 000	191 439 000	187 905 000
Total Fixed Assets	90 545 000	227 663 000	228 720 000	229 153 000
Stock	269 260 000	15 430 000	1 530 000	11 828 000
Total Investments	0	0	0	0
Cash, Bank	1 983 000	0	0	1 000
Total Current Assets	357 221 000	53 126 000	44 924 000	22 177 000
Total Assets	447 766 000	280 789 000	273 644 000	251 330 000
Total Equity	109 039 000	234 613 000	227 965 000	197 588 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	281 655 000	25 722 000	26 844 000	45 648 000
Creditors	27 705 000	538 000	582 000	5 898 000
Unpaid Taxes	8 612 000	45 000	45 000	45 000
Dividends	0	0	0	0
Other Current Debt	8 332 000	18 819 000	18 207 000	2 041 000
Total Current Debt	57 072 000	20 455 000	18 835 000	8 094 000
Total Equity and Debt	447 766 000	280 789 000	273 644 000	251 330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,37 %	7,1 %	13,33 %	14,24 %
Debt-to-Equity Ratio	2,58	0,11	0,12	0,23
Operating Profit Margin	20,2 %	−38,49 %	51,28 %	51,73 %
Current Ratio	6,26	2,6	2,39	2,74
Quick Ratio	−1,68	10,57	2,6	−5,94
Equity Ratio	0,24	0,84	0,83	0,79
Gross Profit Margin	47,74 %	100 %	100 %	100 %