AMAZING FRISØR AS

4351 KLEPPE

Finances

Share Ownership

Return on Equity

−10,34 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 004 000	2 074 000	1 838 000	2 202 000
Net Income	−12 000	92 000	12 000	−8 000
Total Assets	461 000	544 000	438 000	599 000
Total Equity	116 000	128 000	36 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 004 000	2 074 000	1 838 000	2 202 000
Expenditure	2 019 000	1 956 000	1 820 000	2 203 000
Operating Profit	−15 000	119 000	17 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	10 000
Financial Balance	0	−1 000	−2 000	−10 000
Earnings Before Tax	−16 000	118 000	15 000	−10 000
Tax	−3 000	26 000	3 000	−2 000
Net Income	−12 000	92 000	12 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	29 000	37 000	73 000
Total Current Assets	428 000	515 000	402 000	526 000
Total Assets	461 000	544 000	438 000	599 000
Total Retained Equity	16 000	28 000	−64 000	−76 000
Total Equity	116 000	128 000	36 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	346 000	416 000	403 000	576 000
Total Equity and Debt	461 000	544 000	438 000	599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 004 000	2 074 000	1 815 000	2 202 000
Other Income	0	0	23 000	0
Revenue	2 004 000	2 074 000	1 838 000	2 202 000
Cost of Goods Sold	178 000	158 000	212 000	120 000
Salary Costs	1 431 000	1 423 000	1 246 000	1 581 000
Depreciation	0	0	35 000	140 000
Impairment	0	0	0	0
Expenditure	2 019 000	1 956 000	1 820 000	2 203 000
Operating Profit	−15 000	119 000	17 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	10 000
Financial Balance	0	−1 000	−2 000	−10 000
Dividends	0	0	0	0
Net Income	−12 000	92 000	12 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	10 000
Total Intangible Assets	33 000	29 000	37 000	48 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	25 000
Total Tangible Assets	0	0	0	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	29 000	37 000	73 000
Stock	145 000	169 000	150 000	218 000
Total Investments	0	0	0	0
Cash, Bank	284 000	346 000	252 000	309 000
Total Current Assets	428 000	515 000	402 000	526 000
Total Assets	461 000	544 000	438 000	599 000
Total Equity	116 000	128 000	36 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	51 000	28 000	21 000	24 000
Unpaid Taxes	146 000	151 000	145 000	146 000
Dividends	0	0	0	0
Other Current Debt	149 000	219 000	235 000	390 000
Total Current Debt	346 000	416 000	403 000	576 000
Total Equity and Debt	461 000	544 000	438 000	599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,34 %	71,88 %	33,33 %	−33,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,75 %	5,74 %	0,92 %	−0,05 %
Current Ratio	1,24	1,24	1	0,91
Quick Ratio	2,13	2,09	1,59	1,47
Equity Ratio	0,25	0,24	0,08	0,04
Gross Profit Margin	91,12 %	92,38 %	88,47 %	94,55 %