BEAUTY OF FAME AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

−4,48 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 769 000	7 636 000	7 313 000	7 482 000
Net Income	−87 000	185 000	220 000	385 000
Total Assets	3 181 000	3 409 000	3 230 000	2 955 000
Total Equity	1 941 000	2 027 000	1 843 000	1 622 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 769 000	7 636 000	7 313 000	7 482 000
Expenditure	6 882 000	7 402 000	7 032 000	6 988 000
Operating Profit	−112 000	234 000	281 000	494 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	2 000	0	1 000	3 000
Financial Balance	1 000	3 000	2 000	1 000
Earnings Before Tax	−110 000	237 000	283 000	494 000
Tax	−24 000	52 000	62 000	110 000
Net Income	−87 000	185 000	220 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	199 000	211 000	129 000	166 000
Total Current Assets	2 982 000	3 198 000	3 101 000	2 789 000
Total Assets	3 181 000	3 409 000	3 230 000	2 955 000
Total Retained Equity	1 441 000	1 527 000	1 343 000	1 122 000
Total Equity	1 941 000	2 027 000	1 843 000	1 622 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 240 000	1 382 000	1 387 000	1 333 000
Total Equity and Debt	3 181 000	3 409 000	3 230 000	2 955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 734 000	7 600 000	7 219 000	7 433 000
Other Income	35 000	36 000	94 000	49 000
Revenue	6 769 000	7 636 000	7 313 000	7 482 000
Cost of Goods Sold	2 689 000	3 178 000	2 877 000	2 883 000
Salary Costs	3 154 000	3 144 000	2 890 000	2 922 000
Depreciation	36 000	24 000	12 000	16 000
Impairment	0	0	0	0
Expenditure	6 882 000	7 402 000	7 032 000	6 988 000
Operating Profit	−112 000	234 000	281 000	494 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	2 000	0	1 000	3 000
Financial Balance	1 000	3 000	2 000	1 000
Dividends	0	0	0	0
Net Income	−87 000	185 000	220 000	385 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	68 000	44 000	59 000	74 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	131 000	167 000	58 000	42 000
Total Tangible Assets	131 000	167 000	58 000	42 000
Total Fiancial Fixed Assets	0	0	13 000	50 000
Total Fixed Assets	199 000	211 000	129 000	166 000
Stock	1 175 000	1 274 000	1 106 000	1 047 000
Total Investments	0	0	0	0
Cash, Bank	1 653 000	1 800 000	1 859 000	1 609 000
Total Current Assets	2 982 000	3 198 000	3 101 000	2 789 000
Total Assets	3 181 000	3 409 000	3 230 000	2 955 000
Total Equity	1 941 000	2 027 000	1 843 000	1 622 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	244 000	268 000	297 000	211 000
Unpaid Taxes	444 000	491 000	471 000	456 000
Dividends	0	0	0	0
Other Current Debt	551 000	585 000	572 000	573 000
Total Current Debt	1 240 000	1 382 000	1 387 000	1 333 000
Total Equity and Debt	3 181 000	3 409 000	3 230 000	2 955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,48 %	9,13 %	11,94 %	23,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,65 %	3,06 %	3,84 %	6,6 %
Current Ratio	2,4	2,31	2,24	2,09
Quick Ratio	45,88	29,61	11,04	9,75
Equity Ratio	0,61	0,59	0,57	0,55
Gross Profit Margin	60,27 %	58,38 %	60,66 %	61,47 %