ATMOSPHERE FRISØR AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

22,14 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	129 000	5 000	15 000	122 000
Net Income	−91 000	−175 000	−160 000	−99 000
Total Assets	49 000	77 000	132 000	162 000
Total Equity	−411 000	−320 000	−145 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	129 000	5 000	15 000	122 000
Expenditure	221 000	181 000	198 000	222 000
Operating Profit	−92 000	−176 000	−183 000	−100 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	−91 000	−175 000	−182 000	−100 000
Tax	0	0	−22 000	−1 000
Net Income	−91 000	−175 000	−160 000	−99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	23 000	43 000	63 000
Total Current Assets	43 000	54 000	88 000	98 000
Total Assets	49 000	77 000	132 000	162 000
Total Retained Equity	−441 000	−350 000	−175 000	−15 000
Total Equity	−411 000	−320 000	−145 000	15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	460 000	397 000	277 000	147 000
Total Equity and Debt	49 000	77 000	132 000	162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 000	−5 000	7 000	94 000
Other Income	50 000	10 000	8 000	28 000
Revenue	129 000	5 000	15 000	122 000
Cost of Goods Sold	13 000	0	2 000	16 000
Salary Costs	0	1 000	8 000	2 000
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	221 000	181 000	198 000	222 000
Operating Profit	−92 000	−176 000	−183 000	−100 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−91 000	−175 000	−160 000	−99 000

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	3 000	23 000	43 000	63 000
Total Tangible Assets	3 000	23 000	43 000	63 000
Total Fiancial Fixed Assets	2 000	0	0	0
Total Fixed Assets	5 000	23 000	43 000	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	41 000	65 000	98 000
Total Current Assets	43 000	54 000	88 000	98 000
Total Assets	49 000	77 000	132 000	162 000
Total Equity	−411 000	−320 000	−145 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	4 000	4 000	2 000
Unpaid Taxes	0	0	−7 000	2 000
Dividends	0	0	0	0
Other Current Debt	450 000	393 000	280 000	143 000
Total Current Debt	460 000	397 000	277 000	147 000
Total Equity and Debt	49 000	77 000	132 000	162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,14 %	54,69 %	110,34 %	−660 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−71,32 %	−3 520 %	−1 220 %	−81,97 %
Current Ratio	0,09	0,14	0,32	0,67
Quick Ratio	0,09	0,14	0,32	0,67
Equity Ratio	−8,39	−4,16	−1,1	0,09
Gross Profit Margin	89,92 %	100 %	86,67 %	86,89 %