LAMO'S SALONG AS

9800 VADSØ

Finances

Share Ownership

Return on Equity

13,31 %

Current Ratio

1,7

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 106 000	1 054 000	980 000	955 000
Net Income	41 000	91 000	160 000	−15 000
Total Assets	571 000	456 000	373 000	214 000
Total Equity	308 000	266 000	175 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 106 000	1 054 000	980 000	955 000
Expenditure	1 054 000	932 000	787 000	970 000
Operating Profit	53 000	117 000	208 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	53 000	117 000	208 000	−15 000
Tax	12 000	26 000	48 000	0
Net Income	41 000	91 000	160 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	126 000	162 000	0	0
Total Current Assets	445 000	294 000	373 000	214 000
Total Assets	571 000	456 000	373 000	214 000
Total Retained Equity	278 000	236 000	145 000	−15 000
Total Equity	308 000	266 000	175 000	15 000
Total Long-Term Debt	2 000	4 000	0	0
Total Current Debt	261 000	186 000	198 000	199 000
Total Equity and Debt	571 000	456 000	373 000	214 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 106 000	1 054 000	957 000	955 000
Other Income	0	0	22 000	0
Revenue	1 106 000	1 054 000	980 000	955 000
Cost of Goods Sold	106 000	97 000	117 000	133 000
Salary Costs	711 000	641 000	516 000	613 000
Depreciation	36 000	18 000	0	0
Impairment	0	0	0	0
Expenditure	1 054 000	932 000	787 000	970 000
Operating Profit	53 000	117 000	208 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	41 000	91 000	160 000	−15 000

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	126 000	162 000	0	0
Total Tangible Assets	126 000	162 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	126 000	162 000	0	0
Stock	80 000	79 000	73 000	69 000
Total Investments	0	0	0	0
Cash, Bank	360 000	204 000	300 000	146 000
Total Current Assets	445 000	294 000	373 000	214 000
Total Assets	571 000	456 000	373 000	214 000
Total Equity	308 000	266 000	175 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	4 000	0	0
Creditors	7 000	10 000	5 000	11 000
Unpaid Taxes	127 000	86 000	64 000	61 000
Dividends	0	0	0	0
Other Current Debt	114 000	68 000	81 000	126 000
Total Current Debt	261 000	186 000	198 000	199 000
Total Equity and Debt	571 000	456 000	373 000	214 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,31 %	34,21 %	91,43 %	−100 %
Debt-to-Equity Ratio	0,01	0,02	0	0
Operating Profit Margin	4,79 %	11,1 %	21,22 %	−1,57 %
Current Ratio	1,7	1,58	1,88	1,08
Quick Ratio	2,46	2,75	2,98	1,65
Equity Ratio	0,54	0,58	0,47	0,07
Gross Profit Margin	90,42 %	90,8 %	88,06 %	86,07 %