FAME HÅRDESIGN AS

5221 NESTTUN

Finances

Share Ownership

Return on Equity

164,12 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 660 000	5 204 000	4 702 000	5 131 000
Net Income	581 000	646 000	423 000	393 000
Total Assets	2 392 000	2 015 000	1 704 000	1 725 000
Total Equity	354 000	772 000	526 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 660 000	5 204 000	4 702 000	5 131 000
Expenditure	4 914 000	4 375 000	4 160 000	4 639 000
Operating Profit	746 000	829 000	543 000	492 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Earnings Before Tax	746 000	829 000	543 000	492 000
Tax	165 000	183 000	120 000	99 000
Net Income	581 000	646 000	423 000	393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	5 000	9 000
Total Current Assets	2 387 000	2 010 000	1 699 000	1 715 000
Total Assets	2 392 000	2 015 000	1 704 000	1 725 000
Total Retained Equity	253 000	671 000	425 000	3 000
Total Equity	354 000	772 000	526 000	104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 038 000	1 243 000	1 178 000	1 621 000
Total Equity and Debt	2 392 000	2 015 000	1 704 000	1 725 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 637 000	5 204 000	4 635 000	5 131 000
Other Income	24 000	0	67 000	0
Revenue	5 660 000	5 204 000	4 702 000	5 131 000
Cost of Goods Sold	771 000	503 000	474 000	619 000
Salary Costs	3 161 000	3 001 000	2 757 000	3 182 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 914 000	4 375 000	4 160 000	4 639 000
Operating Profit	746 000	829 000	543 000	492 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Dividends	1 000 000	0	0	400 000
Net Income	581 000	646 000	423 000	393 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	5 000	9 000
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	5 000	5 000	5 000	9 000
Stock	272 000	437 000	308 000	214 000
Total Investments	0	0	0	0
Cash, Bank	1 953 000	1 471 000	1 290 000	1 402 000
Total Current Assets	2 387 000	2 010 000	1 699 000	1 715 000
Total Assets	2 392 000	2 015 000	1 704 000	1 725 000
Total Equity	354 000	772 000	526 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	128 000	161 000	171 000	170 000
Unpaid Taxes	408 000	326 000	302 000	354 000
Dividends	1 000 000	0	0	400 000
Other Current Debt	737 000	572 000	588 000	589 000
Total Current Debt	2 038 000	1 243 000	1 178 000	1 621 000
Total Equity and Debt	2 392 000	2 015 000	1 704 000	1 725 000

Financial indicators	2022	2021	2020	2019
Return on Equity	164,12 %	83,68 %	80,42 %	377,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,18 %	15,93 %	11,55 %	9,59 %
Current Ratio	1,17	1,62	1,44	1,06
Quick Ratio	1,35	2,49	1,95	1,22
Equity Ratio	0,15	0,38	0,31	0,06
Gross Profit Margin	86,38 %	90,33 %	89,92 %	87,94 %