RAMSVIK FRISØR VESTKANTEN AS

5171 LODDEFJORD

Finances

Share Ownership

Return on Equity

17,11 %

Current Ratio

0,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 338 000	8 901 000	7 388 000	8 109 000
Net Income	162 000	143 000	58 000	−158 000
Total Assets	4 416 000	4 825 000	5 048 000	5 271 000
Total Equity	947 000	1 016 000	792 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 338 000	8 901 000	7 388 000	8 109 000
Expenditure	9 123 000	8 714 000	7 295 000	8 285 000
Operating Profit	215 000	188 000	93 000	−177 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	0	4 000	16 000	28 000
Financial Balance	1 000	−3 000	−15 000	−24 000
Earnings Before Tax	216 000	185 000	78 000	−201 000
Tax	54 000	41 000	19 000	−42 000
Net Income	162 000	143 000	58 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 833 000	2 963 000	2 760 000	2 348 000
Total Current Assets	1 583 000	1 862 000	2 288 000	2 924 000
Total Assets	4 416 000	4 825 000	5 048 000	5 271 000
Total Retained Equity	74 000	143 000	0	−314 000
Total Equity	947 000	1 016 000	792 000	186 000
Total Long-Term Debt	946 000	1 487 000	2 541 000	2 831 000
Total Current Debt	2 523 000	2 322 000	1 714 000	2 255 000
Total Equity and Debt	4 416 000	4 825 000	5 048 000	5 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 338 000	8 901 000	7 388 000	8 109 000
Other Income	0	0	0	0
Revenue	9 338 000	8 901 000	7 388 000	8 109 000
Cost of Goods Sold	1 476 000	1 512 000	1 260 000	1 494 000
Salary Costs	5 101 000	4 702 000	3 794 000	4 180 000
Depreciation	208 000	201 000	256 000	518 000
Impairment	0	0	0	0
Expenditure	9 123 000	8 714 000	7 295 000	8 285 000
Operating Profit	215 000	188 000	93 000	−177 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	0	4 000	16 000	28 000
Financial Balance	1 000	−3 000	−15 000	−24 000
Dividends	0	0	0	0
Net Income	162 000	143 000	58 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	131 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 201 000	1 330 000	1 531 000	1 787 000
Total Tangible Assets	1 201 000	1 330 000	1 531 000	1 787 000
Total Fiancial Fixed Assets	1 633 000	1 633 000	1 230 000	430 000
Total Fixed Assets	2 833 000	2 963 000	2 760 000	2 348 000
Stock	710 000	673 000	620 000	628 000
Total Investments	0	0	0	0
Cash, Bank	574 000	705 000	727 000	866 000
Total Current Assets	1 583 000	1 862 000	2 288 000	2 924 000
Total Assets	4 416 000	4 825 000	5 048 000	5 271 000
Total Equity	947 000	1 016 000	792 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	946 000	1 487 000	2 541 000	2 831 000
Creditors	574 000	514 000	219 000	664 000
Unpaid Taxes	537 000	522 000	454 000	495 000
Dividends	0	0	0	0
Other Current Debt	1 411 000	1 285 000	1 042 000	1 096 000
Total Current Debt	2 523 000	2 322 000	1 714 000	2 255 000
Total Equity and Debt	4 416 000	4 825 000	5 048 000	5 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,11 %	14,07 %	7,32 %	−84,95 %
Debt-to-Equity Ratio	1	1,46	3,21	15,22
Operating Profit Margin	2,3 %	2,11 %	1,26 %	−2,18 %
Current Ratio	0,63	0,8	1,33	1,3
Quick Ratio	0,87	1,13	2,09	1,8
Equity Ratio	0,21	0,21	0,16	0,04
Gross Profit Margin	84,19 %	83,01 %	82,95 %	81,58 %