ATLAS FRISØR AS

0560 OSLO

Finances

Return on Equity

−95,02 %

Current Ratio

16,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	880 000	671 000	548 000	511 000
Net Income	−191 000	178 000	149 000	39 000
Total Assets	212 000	89 000	119 000	101 000
Total Equity	201 000	392 000	215 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	880 000	671 000	548 000	511 000
Expenditure	1 062 000	442 000	370 000	462 000
Operating Profit	−182 000	229 000	178 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	−182 000	228 000	178 000	49 000
Tax	9 000	50 000	29 000	10 000
Net Income	−191 000	178 000	149 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	0	0	0
Total Current Assets	179 000	89 000	119 000	101 000
Total Assets	212 000	89 000	119 000	101 000
Total Retained Equity	171 000	362 000	185 000	36 000
Total Equity	201 000	392 000	215 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	11 000	−304 000	−96 000	35 000
Total Equity and Debt	212 000	89 000	119 000	101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	880 000	671 000	548 000	511 000
Other Income	0	0	0	0
Revenue	880 000	671 000	548 000	511 000
Cost of Goods Sold	15 000	0	3 000	3 000
Salary Costs	465 000	212 000	136 000	232 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 062 000	442 000	370 000	462 000
Operating Profit	−182 000	229 000	178 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	−191 000	178 000	149 000	39 000

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	33 000	0	0	0
Total Fixed Assets	33 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	101 000	119 000	101 000
Total Current Assets	179 000	89 000	119 000	101 000
Total Assets	212 000	89 000	119 000	101 000
Total Equity	201 000	392 000	215 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−80 000	−374 000	−231 000	−4 000
Unpaid Taxes	118 000	35 000	101 000	57 000
Dividends	0	0	0	0
Other Current Debt	−26 000	−15 000	−5 000	−29 000
Total Current Debt	11 000	−304 000	−96 000	35 000
Total Equity and Debt	212 000	89 000	119 000	101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−95,02 %	45,41 %	69,3 %	59,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−20,68 %	34,13 %	32,48 %	9,59 %
Current Ratio	16,27	−0,29	−1,24	2,89
Quick Ratio	16,27	−0,29	−1,24	2,89
Equity Ratio	0,95	4,4	1,81	0,65
Gross Profit Margin	98,3 %	100 %	99,45 %	99,41 %