FANNREM FRISØR AS

7320 FANNREM

Finances

Share Ownership

Return on Equity

−7,76 %

Current Ratio

1,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 906 000	1 809 000	1 620 000	1 767 000
Net Income	−38 000	−4 000	50 000	56 000
Total Assets	984 000	975 000	954 000	980 000
Total Equity	490 000	528 000	532 000	482 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 906 000	1 809 000	1 620 000	1 767 000
Expenditure	1 957 000	1 816 000	1 558 000	1 698 000
Operating Profit	−51 000	−6 000	62 000	70 000
Financial Income	3 000	1 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	2 000	2 000
Earnings Before Tax	−49 000	−5 000	64 000	72 000
Tax	−11 000	−1 000	14 000	16 000
Net Income	−38 000	−4 000	50 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	5 000	4 000	5 000
Total Current Assets	968 000	970 000	950 000	975 000
Total Assets	984 000	975 000	954 000	980 000
Total Retained Equity	190 000	228 000	232 000	182 000
Total Equity	490 000	528 000	532 000	482 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	494 000	446 000	422 000	498 000
Total Equity and Debt	984 000	975 000	954 000	980 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 906 000	1 809 000	1 615 000	1 767 000
Other Income	0	0	5 000	0
Revenue	1 906 000	1 809 000	1 620 000	1 767 000
Cost of Goods Sold	231 000	224 000	185 000	204 000
Salary Costs	1 437 000	1 335 000	1 154 000	1 262 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 957 000	1 816 000	1 558 000	1 698 000
Operating Profit	−51 000	−6 000	62 000	70 000
Financial Income	3 000	1 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	2 000	2 000
Dividends	0	0	0	0
Net Income	−38 000	−4 000	50 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	5 000	4 000	5 000
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	16 000	5 000	4 000	5 000
Stock	147 000	142 000	145 000	104 000
Total Investments	0	0	0	0
Cash, Bank	821 000	827 000	805 000	871 000
Total Current Assets	968 000	970 000	950 000	975 000
Total Assets	984 000	975 000	954 000	980 000
Total Equity	490 000	528 000	532 000	482 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	33 000	14 000	30 000
Unpaid Taxes	160 000	123 000	112 000	120 000
Dividends	0	0	0	0
Other Current Debt	302 000	291 000	283 000	336 000
Total Current Debt	494 000	446 000	422 000	498 000
Total Equity and Debt	984 000	975 000	954 000	980 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,76 %	−0,76 %	9,4 %	11,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,68 %	−0,33 %	3,83 %	3,96 %
Current Ratio	1,96	2,17	2,25	1,96
Quick Ratio	2,79	3,19	3,43	2,47
Equity Ratio	0,5	0,54	0,56	0,49
Gross Profit Margin	87,88 %	87,62 %	88,58 %	88,46 %