SALONG EVY Evy Frantzen

3409 TRANBY

Finances

Share Ownership

Return on Equity

370,73 %

Current Ratio

6,86

Debt-to-Equity Ratio

Key figures (NOK)	2020	2019	2018	2016
Revenue	471 000	283 000	509 000	516 000
Net Income	304 000	168 000	347 000	355 000
Total Assets	96 000	108 000	69 000	99 000
Total Equity	82 000	96 000	52 000	78 000

Income (NOK)	2020	2019	2018	2016
Revenue	471 000	283 000	509 000	516 000
Expenditure	167 000	115 000	162 000	161 000
Operating Profit	304 000	168 000	347 000	355 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	304 000	168 000	347 000	355 000
Tax	0	0	0	0
Net Income	304 000	168 000	347 000	355 000

Balance (NOK)	2020	2019	2018	2016
Total Fixed Assets	0	0	0	0
Total Current Assets	96 000	108 000	69 000	99 000
Total Assets	96 000	108 000	69 000	99 000
Total Retained Equity	0	0	52 000	78 000
Total Equity	82 000	96 000	52 000	78 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 000	12 000	17 000	21 000
Total Equity and Debt	96 000	108 000	69 000	99 000

Cash flow (NOK)	2020	2019	2018	2016
Sales Income	471 000	283 000	509 000	516 000
Other Income	0	0	0	0
Revenue	471 000	283 000	509 000	516 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	167 000	115 000	162 000	161 000
Operating Profit	304 000	168 000	347 000	355 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	304 000	168 000	347 000	355 000

Balance details (NOK)	2020	2019	2018	2016
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	55 000	45 000	53 000	64 000
Total Investments	0	0	0	0
Cash, Bank	41 000	63 000	16 000	35 000
Total Current Assets	96 000	108 000	69 000	99 000
Total Assets	96 000	108 000	69 000	99 000
Total Equity	82 000	96 000	52 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	14 000	0	5 000	0
Dividends	0	0	0	0
Other Current Debt	0	12 000	12 000	21 000
Total Current Debt	14 000	12 000	17 000	21 000
Total Equity and Debt	96 000	108 000	69 000	99 000

Financial indicators	2020	2019	2018	2016
Return on Equity	370,73 %	175 %	667,31 %	455,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	64,54 %	59,36 %	68,17 %	68,8 %
Current Ratio	6,86	9	4,06	4,71
Quick Ratio	−2,34	−3,27	−1,92	−2,3
Equity Ratio	0,85	0,89	0,75	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %