SCANDINAVIAN NAILS BY ABAMEME AS

0152 OSLO

Finances

Share Ownership

Return on Equity

50,97 %

Current Ratio

5,61

Debt-to-Equity Ratio

−2,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 014 000	928 000	820 000	972 000
Net Income	−262 000	−316 000	14 000	78 000
Total Assets	1 055 000	952 000	621 000	583 000
Total Equity	−514 000	−252 000	65 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 014 000	928 000	820 000	972 000
Expenditure	1 277 000	1 241 000	806 000	893 000
Operating Profit	−264 000	−314 000	13 000	78 000
Financial Income	2 000	0	1 000	0
Financial Costs	1 000	3 000	0	0
Financial Balance	1 000	−3 000	1 000	0
Earnings Before Tax	−262 000	−316 000	14 000	78 000
Tax	0	0	0	0
Net Income	−262 000	−316 000	14 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	298 000	364 000	59 000	0
Total Current Assets	757 000	587 000	562 000	583 000
Total Assets	1 055 000	952 000	621 000	583 000
Total Retained Equity	−615 000	−353 000	−36 000	−50 000
Total Equity	−514 000	−252 000	65 000	51 000
Total Long-Term Debt	1 434 000	1 065 000	270 000	280 000
Total Current Debt	135 000	139 000	286 000	252 000
Total Equity and Debt	1 055 000	952 000	621 000	583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 014 000	914 000	808 000	972 000
Other Income	0	14 000	12 000	0
Revenue	1 014 000	928 000	820 000	972 000
Cost of Goods Sold	100 000	79 000	47 000	42 000
Salary Costs	550 000	615 000	410 000	504 000
Depreciation	86 000	40 000	8 000	12 000
Impairment	0	0	0	0
Expenditure	1 277 000	1 241 000	806 000	893 000
Operating Profit	−264 000	−314 000	13 000	78 000
Financial Income	2 000	0	1 000	0
Financial Costs	1 000	3 000	0	0
Financial Balance	1 000	−3 000	1 000	0
Dividends	0	0	0	0
Net Income	−262 000	−316 000	14 000	78 000

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	298 000	364 000	59 000	0
Total Tangible Assets	298 000	364 000	59 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	298 000	364 000	59 000	0
Stock	514 000	447 000	461 000	480 000
Total Investments	0	0	0	0
Cash, Bank	84 000	97 000	99 000	79 000
Total Current Assets	757 000	587 000	562 000	583 000
Total Assets	1 055 000	952 000	621 000	583 000
Total Equity	−514 000	−252 000	65 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 434 000	1 065 000	270 000	280 000
Creditors	29 000	39 000	8 000	−1 000
Unpaid Taxes	58 000	42 000	48 000	41 000
Dividends	0	0	0	0
Other Current Debt	49 000	58 000	230 000	212 000
Total Current Debt	135 000	139 000	286 000	252 000
Total Equity and Debt	1 055 000	952 000	621 000	583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,97 %	125,4 %	21,54 %	152,94 %
Debt-to-Equity Ratio	−2,79	−4,23	4,15	5,49
Operating Profit Margin	−26,04 %	−33,84 %	1,59 %	8,02 %
Current Ratio	5,61	4,22	1,97	2,31
Quick Ratio	−2	−1,91	−3,21	−2,56
Equity Ratio	−0,49	−0,26	0,1	0,09
Gross Profit Margin	90,14 %	91,49 %	94,27 %	95,68 %