FERNANDOFRISØRENE AS

7650 VERDAL

Finances

Share Ownership

Return on Equity

14,05 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 782 000	7 169 000	6 595 000	7 260 000
Net Income	67 000	−243 000	151 000	182 000
Total Assets	1 891 000	1 729 000	1 955 000	1 959 000
Total Equity	477 000	411 000	654 000	552 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 782 000	7 169 000	6 595 000	7 260 000
Expenditure	7 694 000	7 476 000	6 398 000	7 024 000
Operating Profit	87 000	−306 000	197 000	235 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	5 000	2 000	2 000
Financial Balance	−1 000	−5 000	−2 000	−1 000
Earnings Before Tax	86 000	−311 000	195 000	235 000
Tax	19 000	−68 000	44 000	53 000
Net Income	67 000	−243 000	151 000	182 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	79 000	11 000	18 000
Total Current Assets	1 831 000	1 650 000	1 943 000	1 941 000
Total Assets	1 891 000	1 729 000	1 955 000	1 959 000
Total Retained Equity	371 000	305 000	548 000	446 000
Total Equity	477 000	411 000	654 000	552 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 413 000	1 318 000	1 301 000	1 406 000
Total Equity and Debt	1 891 000	1 729 000	1 955 000	1 959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 782 000	7 162 000	6 503 000	7 260 000
Other Income	0	8 000	92 000	0
Revenue	7 782 000	7 169 000	6 595 000	7 260 000
Cost of Goods Sold	1 454 000	1 124 000	915 000	1 102 000
Salary Costs	4 886 000	5 092 000	4 279 000	4 640 000
Depreciation	0	0	0	7 000
Impairment	0	0	0	0
Expenditure	7 694 000	7 476 000	6 398 000	7 024 000
Operating Profit	87 000	−306 000	197 000	235 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	5 000	2 000	2 000
Financial Balance	−1 000	−5 000	−2 000	−1 000
Dividends	0	0	50 000	0
Net Income	67 000	−243 000	151 000	182 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	79 000	11 000	14 000
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	4 000
Total Fixed Assets	60 000	79 000	11 000	18 000
Stock	607 000	467 000	499 000	477 000
Total Investments	0	0	0	0
Cash, Bank	1 022 000	978 000	1 280 000	1 241 000
Total Current Assets	1 831 000	1 650 000	1 943 000	1 941 000
Total Assets	1 891 000	1 729 000	1 955 000	1 959 000
Total Equity	477 000	411 000	654 000	552 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	268 000	208 000	213 000	340 000
Unpaid Taxes	594 000	565 000	540 000	537 000
Dividends	0	0	50 000	0
Other Current Debt	552 000	545 000	506 000	524 000
Total Current Debt	1 413 000	1 318 000	1 301 000	1 406 000
Total Equity and Debt	1 891 000	1 729 000	1 955 000	1 959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,05 %	−59,12 %	23,09 %	32,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,12 %	−4,27 %	2,99 %	3,24 %
Current Ratio	1,3	1,25	1,49	1,38
Quick Ratio	2,27	1,94	2,42	2,09
Equity Ratio	0,25	0,24	0,33	0,28
Gross Profit Margin	81,32 %	84,32 %	86,13 %	84,82 %