FABINA FRISØR AS

8445 MELBU

Finances

Share Ownership

Return on Equity

35,12 %

Current Ratio

3,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 670 000	2 411 000	1 958 000	2 005 000
Net Income	471 000	356 000	149 000	246 000
Total Assets	1 875 000	1 400 000	1 336 000	1 250 000
Total Equity	1 341 000	971 000	1 014 000	865 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 670 000	2 411 000	1 958 000	2 005 000
Expenditure	2 091 000	1 952 000	1 767 000	1 690 000
Operating Profit	604 000	460 000	192 000	315 000
Financial Income	0	0	0	1 000
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	1 000
Earnings Before Tax	604 000	457 000	192 000	316 000
Tax	133 000	101 000	42 000	69 000
Net Income	471 000	356 000	149 000	246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	16 000	31 000	25 000
Total Current Assets	1 867 000	1 384 000	1 305 000	1 225 000
Total Assets	1 875 000	1 400 000	1 336 000	1 250 000
Total Retained Equity	1 241 000	870 000	914 000	764 000
Total Equity	1 341 000	971 000	1 014 000	865 000
Total Long-Term Debt	0	3 000	1 000	0
Total Current Debt	534 000	426 000	321 000	385 000
Total Equity and Debt	1 875 000	1 400 000	1 336 000	1 250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 662 000	2 409 000	1 935 000	2 005 000
Other Income	8 000	2 000	24 000	0
Revenue	2 670 000	2 411 000	1 958 000	2 005 000
Cost of Goods Sold	431 000	275 000	279 000	202 000
Salary Costs	1 222 000	1 220 000	1 048 000	1 104 000
Depreciation	10 000	15 000	11 000	9 000
Impairment	0	0	0	0
Expenditure	2 091 000	1 952 000	1 767 000	1 690 000
Operating Profit	604 000	460 000	192 000	315 000
Financial Income	0	0	0	1 000
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	1 000
Dividends	100 000	400 000	0	0
Net Income	471 000	356 000	149 000	246 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	16 000	31 000	22 000
Total Tangible Assets	6 000	16 000	31 000	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	16 000	31 000	25 000
Stock	241 000	218 000	111 000	123 000
Total Investments	0	0	0	0
Cash, Bank	1 616 000	1 138 000	1 151 000	1 092 000
Total Current Assets	1 867 000	1 384 000	1 305 000	1 225 000
Total Assets	1 875 000	1 400 000	1 336 000	1 250 000
Total Equity	1 341 000	971 000	1 014 000	865 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	1 000	0
Creditors	35 000	20 000	28 000	12 000
Unpaid Taxes	190 000	153 000	129 000	120 000
Dividends	100 000	400 000	0	0
Other Current Debt	172 000	155 000	126 000	184 000
Total Current Debt	534 000	426 000	321 000	385 000
Total Equity and Debt	1 875 000	1 400 000	1 336 000	1 250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,12 %	36,66 %	14,69 %	28,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,62 %	19,08 %	9,81 %	15,71 %
Current Ratio	3,5	3,25	4,07	3,18
Quick Ratio	6,37	6,65	6,21	4,68
Equity Ratio	0,72	0,69	0,76	0,69
Gross Profit Margin	83,86 %	88,59 %	85,75 %	89,93 %