SENTRUM KAMIRAN FRISØR AS

7600 LEVANGER

Finances

Share Ownership

Return on Equity

8 200 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 193 000	1 027 000	967 000	1 026 000
Net Income	82 000	−56 000	−77 000	6 000
Total Assets	182 000	102 000	131 000	232 000
Total Equity	1 000	−81 000	−25 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 193 000	1 027 000	967 000	1 026 000
Expenditure	1 109 000	1 082 000	1 044 000	1 019 000
Operating Profit	84 000	−56 000	−77 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	84 000	−56 000	−77 000	8 000
Tax	2 000	0	0	2 000
Net Income	82 000	−56 000	−77 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	182 000	102 000	131 000	232 000
Total Assets	182 000	102 000	131 000	232 000
Total Retained Equity	−29 000	−111 000	−55 000	22 000
Total Equity	1 000	−81 000	−25 000	52 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	181 000	183 000	156 000	180 000
Total Equity and Debt	182 000	102 000	131 000	232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 193 000	1 027 000	955 000	1 026 000
Other Income	0	0	12 000	0
Revenue	1 193 000	1 027 000	967 000	1 026 000
Cost of Goods Sold	−1 000	20 000	0	8 000
Salary Costs	885 000	801 000	840 000	809 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 109 000	1 082 000	1 044 000	1 019 000
Operating Profit	84 000	−56 000	−77 000	7 000
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	82 000	−56 000	−77 000	6 000

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	10 000	3 000	7 000	7 000
Total Investments	0	0	0	0
Cash, Bank	162 000	88 000	108 000	198 000
Total Current Assets	182 000	102 000	131 000	232 000
Total Assets	182 000	102 000	131 000	232 000
Total Equity	1 000	−81 000	−25 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	6 000	3 000	0
Unpaid Taxes	111 000	111 000	86 000	113 000
Dividends	0	0	0	0
Other Current Debt	68 000	65 000	68 000	66 000
Total Current Debt	181 000	183 000	156 000	180 000
Total Equity and Debt	182 000	102 000	131 000	232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8 200 %	69,14 %	308 %	11,54 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	7,04 %	−5,45 %	−7,96 %	0,68 %
Current Ratio	1,01	0,56	0,84	1,29
Quick Ratio	1,06	0,57	0,88	1,34
Equity Ratio	0,01	−0,79	−0,19	0,22
Gross Profit Margin	100,08 %	98,05 %	100 %	99,22 %