AMANDA FRISØR AS

3218 SANDEFJORD

Finances

Share Ownership

Return on Equity

14,21 %

Current Ratio

2,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	721 000	445 000	0
Net Income	27 000	138 000	0
Total Assets	304 000	248 000	44 000
Total Equity	190 000	163 000	24 000

Income (NOK)	2022	2021
Revenue	721 000	445 000
Expenditure	687 000	270 000
Operating Profit	35 000	176 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	35 000	176 000
Tax	8 000	37 000
Net Income	27 000	138 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 000	23 000	0
Total Current Assets	291 000	225 000	44 000
Total Assets	304 000	248 000	44 000
Total Retained Equity	160 000	133 000	0
Total Equity	190 000	163 000	24 000
Total Long-Term Debt	0	13 000	0
Total Current Debt	115 000	73 000	20 000
Total Equity and Debt	304 000	248 000	44 000

Cash flow (NOK)	2022	2021
Sales Income	721 000	445 000
Other Income	0	0
Revenue	721 000	445 000
Cost of Goods Sold	84 000	107 000
Salary Costs	445 000	8 000
Depreciation	10 000	6 000
Impairment	0	0
Expenditure	687 000	270 000
Operating Profit	35 000	176 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	27 000	138 000

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	14 000	23 000	0
Total Tangible Assets	14 000	23 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 000	23 000	0
Stock	75 000	39 000	25 000
Total Investments	0	0	0
Cash, Bank	216 000	183 000	20 000
Total Current Assets	291 000	225 000	44 000
Total Assets	304 000	248 000	44 000
Total Equity	190 000	163 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	13 000	0
Creditors	17 000	0	0
Unpaid Taxes	42 000	21 000	0
Dividends	0	0	0
Other Current Debt	47 000	15 000	20 000
Total Current Debt	115 000	73 000	20 000
Total Equity and Debt	304 000	248 000	44 000

Financial indicators	2022	2021	2020
Return on Equity	14,21 %	84,66 %	0 %
Debt-to-Equity Ratio	0	0,08	0
Operating Profit Margin	4,85 %	39,55 %	-
Current Ratio	2,53	3,08	2,2
Quick Ratio	7,28	6,62	−8,8
Equity Ratio	0,63	0,66	0,55
Gross Profit Margin	88,35 %	75,96 %	-