VIKTORIAS BEAUTY AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,2 %

Current Ratio

4,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 254 000	1 111 000	992 000	1 545 000
Net Income	22 000	43 000	−156 000	34 000
Total Assets	683 000	641 000	616 000	822 000
Total Equity	524 000	501 000	458 000	614 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 254 000	1 111 000	992 000	1 545 000
Expenditure	1 231 000	1 094 000	1 148 000	1 502 000
Operating Profit	23 000	18 000	−156 000	43 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	23 000	18 000	−156 000	43 000
Tax	0	−26 000	0	10 000
Net Income	22 000	43 000	−156 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	683 000	641 000	616 000	822 000
Total Assets	683 000	641 000	616 000	822 000
Total Retained Equity	494 000	471 000	428 000	584 000
Total Equity	524 000	501 000	458 000	614 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	159 000	140 000	157 000	208 000
Total Equity and Debt	683 000	641 000	616 000	822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 254 000	1 111 000	967 000	1 545 000
Other Income	0	0	25 000	0
Revenue	1 254 000	1 111 000	992 000	1 545 000
Cost of Goods Sold	227 000	215 000	198 000	274 000
Salary Costs	764 000	652 000	697 000	974 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 231 000	1 094 000	1 148 000	1 502 000
Operating Profit	23 000	18 000	−156 000	43 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	22 000	43 000	−156 000	34 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	63 000	70 000	57 000	85 000
Total Investments	0	0	0	0
Cash, Bank	615 000	568 000	557 000	725 000
Total Current Assets	683 000	641 000	616 000	822 000
Total Assets	683 000	641 000	616 000	822 000
Total Equity	524 000	501 000	458 000	614 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	5 000
Unpaid Taxes	83 000	78 000	89 000	103 000
Dividends	0	0	0	0
Other Current Debt	76 000	62 000	68 000	91 000
Total Current Debt	159 000	140 000	157 000	208 000
Total Equity and Debt	683 000	641 000	616 000	822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,2 %	8,58 %	−34,06 %	5,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,83 %	1,62 %	−15,73 %	2,78 %
Current Ratio	4,3	4,58	3,92	3,95
Quick Ratio	7,11	9,16	6,16	6,68
Equity Ratio	0,77	0,78	0,74	0,75
Gross Profit Margin	81,9 %	80,65 %	80,04 %	82,27 %