ANDANTE FRISØRSALONG AS

5382 SKOGSVÅG

Finances

Share Ownership

Return on Equity

11,48 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	895 000	967 000	944 000	1 085 000
Net Income	14 000	−150 000	−33 000	−9 000
Total Assets	260 000	278 000	427 000	460 000
Total Equity	122 000	108 000	258 000	291 000

Income (NOK)	2022	2021	2020	2019
Revenue	895 000	967 000	944 000	1 085 000
Expenditure	881 000	1 117 000	987 000	1 095 000
Operating Profit	14 000	−150 000	−42 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Earnings Before Tax	14 000	−150 000	−42 000	−9 000
Tax	0	0	−9 000	0
Net Income	14 000	−150 000	−33 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	260 000	278 000	427 000	460 000
Total Assets	260 000	278 000	427 000	460 000
Total Retained Equity	22 000	8 000	158 000	191 000
Total Equity	122 000	108 000	258 000	291 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	137 000	169 000	169 000	169 000
Total Equity and Debt	260 000	278 000	427 000	460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	895 000	967 000	928 000	1 085 000
Other Income	0	0	16 000	0
Revenue	895 000	967 000	944 000	1 085 000
Cost of Goods Sold	69 000	102 000	95 000	111 000
Salary Costs	556 000	784 000	667 000	761 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	881 000	1 117 000	987 000	1 095 000
Operating Profit	14 000	−150 000	−42 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	14 000	−150 000	−33 000	−9 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	59 000	61 000	84 000	93 000
Total Investments	0	0	0	0
Cash, Bank	199 000	215 000	333 000	367 000
Total Current Assets	260 000	278 000	427 000	460 000
Total Assets	260 000	278 000	427 000	460 000
Total Equity	122 000	108 000	258 000	291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	6 000	19 000	14 000
Unpaid Taxes	61 000	79 000	77 000	77 000
Dividends	0	0	0	0
Other Current Debt	59 000	84 000	73 000	78 000
Total Current Debt	137 000	169 000	169 000	169 000
Total Equity and Debt	260 000	278 000	427 000	460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,48 %	−138,89 %	−12,79 %	−3,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,56 %	−15,51 %	−4,45 %	−0,83 %
Current Ratio	1,9	1,64	2,53	2,72
Quick Ratio	3,33	2,57	5,02	6,05
Equity Ratio	0,47	0,39	0,6	0,63
Gross Profit Margin	92,29 %	89,45 %	89,94 %	89,77 %