KARMA FRISØR & VELVÆRE AS

7609 LEVANGER

Finances

Share Ownership

Return on Equity

17,06 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 979 000	1 945 000	885 000
Net Income	72 000	81 000	245 000
Total Assets	804 000	798 000	579 000
Total Equity	422 000	351 000	269 000

Income (NOK)	2022	2021	2020
Revenue	1 979 000	1 945 000	885 000
Expenditure	1 884 000	1 839 000	562 000
Operating Profit	94 000	106 000	323 000
Financial Income	0	0	0
Financial Costs	0	1 000	11 000
Financial Balance	0	−1 000	−11 000
Earnings Before Tax	93 000	105 000	313 000
Tax	22 000	23 000	68 000
Net Income	72 000	81 000	245 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	47 000	66 000	85 000
Total Current Assets	757 000	732 000	494 000
Total Assets	804 000	798 000	579 000
Total Retained Equity	392 000	321 000	239 000
Total Equity	422 000	351 000	269 000
Total Long-Term Debt	0	0	30 000
Total Current Debt	382 000	447 000	279 000
Total Equity and Debt	804 000	798 000	579 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 979 000	1 945 000	885 000
Other Income	0	0	0
Revenue	1 979 000	1 945 000	885 000
Cost of Goods Sold	186 000	117 000	35 000
Salary Costs	1 432 000	1 476 000	393 000
Depreciation	19 000	19 000	9 000
Impairment	0	0	0
Expenditure	1 884 000	1 839 000	562 000
Operating Profit	94 000	106 000	323 000
Financial Income	0	0	0
Financial Costs	0	1 000	11 000
Financial Balance	0	−1 000	−11 000
Dividends	0	0	0
Net Income	72 000	81 000	245 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	47 000	66 000	85 000
Total Tangible Assets	47 000	66 000	85 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	47 000	66 000	85 000
Stock	59 000	69 000	47 000
Total Investments	0	0	0
Cash, Bank	693 000	658 000	446 000
Total Current Assets	757 000	732 000	494 000
Total Assets	804 000	798 000	579 000
Total Equity	422 000	351 000	269 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	30 000
Creditors	26 000	16 000	78 000
Unpaid Taxes	204 000	268 000	81 000
Dividends	0	0	0
Other Current Debt	131 000	139 000	53 000
Total Current Debt	382 000	447 000	279 000
Total Equity and Debt	804 000	798 000	579 000

Financial indicators	2022	2021	2020
Return on Equity	17,06 %	23,08 %	91,08 %
Debt-to-Equity Ratio	0	0	0,11
Operating Profit Margin	4,75 %	5,45 %	36,5 %
Current Ratio	1,98	1,64	1,77
Quick Ratio	2,34	1,94	2,13
Equity Ratio	0,52	0,44	0,46
Gross Profit Margin	90,6 %	93,98 %	96,05 %