BARBERSHOP FAGERNES AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

105,96 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 133 000	177 000	0	0
Net Income	160 000	−26 000	−1 000	0
Total Assets	511 000	253 000	16 000	36 000
Total Equity	151 000	−9 000	16 000	18 000

Income (NOK)	2022	2021	2020
Revenue	1 133 000	177 000	0
Expenditure	929 000	202 000	1 000
Operating Profit	204 000	−25 000	−1 000
Financial Income	0	0	0
Financial Costs	1 000	1 000	0
Financial Balance	−1 000	−1 000	0
Earnings Before Tax	203 000	−26 000	−1 000
Tax	43 000	0	0
Net Income	160 000	−26 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	32 000	0	0
Total Current Assets	479 000	221 000	16 000	36 000
Total Assets	511 000	253 000	16 000	36 000
Total Retained Equity	121 000	−39 000	−14 000	−12 000
Total Equity	151 000	−9 000	16 000	18 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	357 000	262 000	0	18 000
Total Equity and Debt	511 000	253 000	16 000	36 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 133 000	177 000	0
Other Income	0	0	0
Revenue	1 133 000	177 000	0
Cost of Goods Sold	0	56 000	0
Salary Costs	678 000	80 000	0
Depreciation	0	3 000	0
Impairment	0	0	0
Expenditure	929 000	202 000	1 000
Operating Profit	204 000	−25 000	−1 000
Financial Income	0	0	0
Financial Costs	1 000	1 000	0
Financial Balance	−1 000	−1 000	0
Dividends	0	0	0
Net Income	160 000	−26 000	−1 000

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	32 000	32 000	0	0
Total Tangible Assets	32 000	32 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	32 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	332 000	165 000	1 000	36 000
Total Current Assets	479 000	221 000	16 000	36 000
Total Assets	511 000	253 000	16 000	36 000
Total Equity	151 000	−9 000	16 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	5 000	56 000	0	4 000
Unpaid Taxes	108 000	58 000	0	0
Dividends	0	0	0	0
Other Current Debt	204 000	148 000	0	15 000
Total Current Debt	357 000	262 000	0	18 000
Total Equity and Debt	511 000	253 000	16 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	105,96 %	288,89 %	−6,25 %	0 %
Debt-to-Equity Ratio	0,02	−0	0	0
Operating Profit Margin	18,01 %	−14,12 %	-	-
Current Ratio	1,34	0,84	-	2
Quick Ratio	1,34	0,84	-	2
Equity Ratio	0,3	−0,04	1	0,5
Gross Profit Margin	100 %	68,36 %	-	-