FAGER SKJØNNHETSPLEIE AS

1651 SELLEBAKK

Finances

Share Ownership

Return on Equity

40,48 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	655 000	676 000	781 000	758 000
Net Income	17 000	−25 000	3 000	10 000
Total Assets	147 000	127 000	163 000	152 000
Total Equity	42 000	25 000	50 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	655 000	676 000	781 000	758 000
Expenditure	638 000	702 000	776 000	746 000
Operating Profit	17 000	−25 000	4 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	17 000	−25 000	4 000	12 000
Tax	0	0	1 000	2 000
Net Income	17 000	−25 000	3 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	147 000	127 000	163 000	152 000
Total Assets	147 000	127 000	163 000	152 000
Total Retained Equity	12 000	−5 000	20 000	17 000
Total Equity	42 000	25 000	50 000	47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	105 000	102 000	113 000	105 000
Total Equity and Debt	147 000	127 000	163 000	152 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	608 000	631 000	773 000	757 000
Other Income	47 000	45 000	8 000	1 000
Revenue	655 000	676 000	781 000	758 000
Cost of Goods Sold	91 000	113 000	135 000	127 000
Salary Costs	349 000	396 000	444 000	417 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	638 000	702 000	776 000	746 000
Operating Profit	17 000	−25 000	4 000	12 000
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	17 000	−25 000	3 000	10 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	30 000	23 000	24 000	25 000
Total Investments	0	0	0	0
Cash, Bank	90 000	94 000	132 000	120 000
Total Current Assets	147 000	127 000	163 000	152 000
Total Assets	147 000	127 000	163 000	152 000
Total Equity	42 000	25 000	50 000	47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	18 000	22 000	10 000
Unpaid Taxes	33 000	43 000	54 000	54 000
Dividends	0	0	0	0
Other Current Debt	43 000	41 000	35 000	39 000
Total Current Debt	105 000	102 000	113 000	105 000
Total Equity and Debt	147 000	127 000	163 000	152 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,48 %	−100 %	6 %	21,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,6 %	−3,7 %	0,51 %	1,58 %
Current Ratio	1,4	1,25	1,44	1,45
Quick Ratio	1,96	1,61	1,83	1,9
Equity Ratio	0,29	0,2	0,31	0,31
Gross Profit Margin	86,11 %	83,28 %	82,71 %	83,25 %