FAGER FRISØR AS

4633 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

66,58 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 494 000	1 852 000	1 325 000	0
Net Income	247 000	236 000	20 000	−31 000
Total Assets	854 000	1 261 000	943 000	706 000
Total Equity	371 000	455 000	719 000	699 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 494 000	1 852 000	1 325 000	0
Expenditure	2 177 000	1 546 000	1 291 000	32 000
Operating Profit	317 000	306 000	34 000	−32 000
Financial Income	0	0	0	0
Financial Costs	1 000	7 000	13 000	0
Financial Balance	−1 000	−7 000	−13 000	0
Earnings Before Tax	316 000	299 000	20 000	−31 000
Tax	70 000	63 000	0	0
Net Income	247 000	236 000	20 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	197 000	377 000	379 000	0
Total Current Assets	657 000	884 000	564 000	706 000
Total Assets	854 000	1 261 000	943 000	706 000
Total Retained Equity	271 000	225 000	−11 000	−31 000
Total Equity	371 000	455 000	719 000	699 000
Total Long-Term Debt	3 000	4 000	0	0
Total Current Debt	480 000	803 000	224 000	7 000
Total Equity and Debt	854 000	1 261 000	943 000	706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 494 000	1 769 000	1 325 000	0
Other Income	0	82 000	0	0
Revenue	2 494 000	1 852 000	1 325 000	0
Cost of Goods Sold	224 000	221 000	138 000	0
Salary Costs	1 381 000	884 000	679 000	0
Depreciation	38 000	38 000	17 000	0
Impairment	0	0	0	0
Expenditure	2 177 000	1 546 000	1 291 000	32 000
Operating Profit	317 000	306 000	34 000	−32 000
Financial Income	0	0	0	0
Financial Costs	1 000	7 000	13 000	0
Financial Balance	−1 000	−7 000	−13 000	0
Dividends	0	0	0	0
Net Income	247 000	236 000	20 000	−31 000

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	197 000	235 000	237 000	0
Total Tangible Assets	197 000	235 000	237 000	0
Total Fiancial Fixed Assets	0	142 000	142 000	0
Total Fixed Assets	197 000	377 000	379 000	0
Stock	142 000	123 000	122 000	0
Total Investments	0	0	0	0
Cash, Bank	515 000	755 000	439 000	700 000
Total Current Assets	657 000	884 000	564 000	706 000
Total Assets	854 000	1 261 000	943 000	706 000
Total Equity	371 000	455 000	719 000	699 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	0	0
Creditors	36 000	8 000	25 000	0
Unpaid Taxes	225 000	136 000	126 000	0
Dividends	0	0	0	0
Other Current Debt	149 000	599 000	74 000	7 000
Total Current Debt	480 000	803 000	224 000	7 000
Total Equity and Debt	854 000	1 261 000	943 000	706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,58 %	51,87 %	2,78 %	−4,43 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	12,71 %	16,52 %	2,57 %	-
Current Ratio	1,37	1,1	2,52	100,86
Quick Ratio	1,94	1,3	5,53	100,86
Equity Ratio	0,43	0,36	0,76	0,99
Gross Profit Margin	91,02 %	88,07 %	89,58 %	-