FACE AND BROWS STUDIO AS

0165 OSLO

Finances

Share Ownership

Return on Equity

18,98 %

Current Ratio

1,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 328 000	1 475 000	1 614 000
Net Income	41 000	31 000	11 000	57 000
Total Assets	471 000	375 000	406 000	325 000
Total Equity	216 000	175 000	143 000	132 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 328 000	1 475 000	1 614 000
Expenditure	1 518 000	1 286 000	1 460 000	1 540 000
Operating Profit	56 000	43 000	15 000	74 000
Financial Income	1 000	1 000	0	0
Financial Costs	3 000	3 000	0	1 000
Financial Balance	−2 000	−2 000	0	−1 000
Earnings Before Tax	53 000	40 000	15 000	73 000
Tax	12 000	9 000	3 000	16 000
Net Income	41 000	31 000	11 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	66 000	66 000	66 000
Total Current Assets	405 000	309 000	340 000	259 000
Total Assets	471 000	375 000	406 000	325 000
Total Retained Equity	186 000	145 000	113 000	102 000
Total Equity	216 000	175 000	143 000	132 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	255 000	200 000	262 000	193 000
Total Equity and Debt	471 000	375 000	406 000	325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 521 000	1 300 000	1 013 000	1 395 000
Other Income	52 000	28 000	461 000	219 000
Revenue	1 573 000	1 328 000	1 475 000	1 614 000
Cost of Goods Sold	112 000	152 000	257 000	364 000
Salary Costs	931 000	645 000	746 000	673 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 518 000	1 286 000	1 460 000	1 540 000
Operating Profit	56 000	43 000	15 000	74 000
Financial Income	1 000	1 000	0	0
Financial Costs	3 000	3 000	0	1 000
Financial Balance	−2 000	−2 000	0	−1 000
Dividends	0	0	0	0
Net Income	41 000	31 000	11 000	57 000

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	66 000	66 000	66 000	66 000
Total Fixed Assets	66 000	66 000	66 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	366 000	258 000	303 000	229 000
Total Current Assets	405 000	309 000	340 000	259 000
Total Assets	471 000	375 000	406 000	325 000
Total Equity	216 000	175 000	143 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	18 000	5 000	−1 000
Unpaid Taxes	129 000	115 000	183 000	108 000
Dividends	0	0	0	0
Other Current Debt	84 000	58 000	70 000	70 000
Total Current Debt	255 000	200 000	262 000	193 000
Total Equity and Debt	471 000	375 000	406 000	325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,98 %	17,71 %	7,69 %	43,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,56 %	3,24 %	1,02 %	4,58 %
Current Ratio	1,59	1,55	1,3	1,34
Quick Ratio	1,59	1,55	1,3	1,34
Equity Ratio	0,46	0,47	0,35	0,41
Gross Profit Margin	92,88 %	88,55 %	82,58 %	77,45 %