LAVIDA VU FRISØR AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

−38,62 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 309 000	1 342 000	1 154 000	1 215 000
Net Income	−56 000	−121 000	35 000	55 000
Total Assets	270 000	364 000	474 000	449 000
Total Equity	145 000	202 000	323 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 309 000	1 342 000	1 154 000	1 215 000
Expenditure	1 365 000	1 463 000	1 108 000	1 154 000
Operating Profit	−56 000	−122 000	45 000	60 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−56 000	−122 000	45 000	60 000
Tax	0	−1 000	10 000	4 000
Net Income	−56 000	−121 000	35 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	25 000	33 000	45 000
Total Current Assets	250 000	339 000	441 000	404 000
Total Assets	270 000	364 000	474 000	449 000
Total Retained Equity	45 000	102 000	223 000	188 000
Total Equity	145 000	202 000	323 000	288 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	124 000	163 000	151 000	160 000
Total Equity and Debt	270 000	364 000	474 000	449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 309 000	1 357 000	1 117 000	1 215 000
Other Income	0	−16 000	36 000	0
Revenue	1 309 000	1 342 000	1 154 000	1 215 000
Cost of Goods Sold	84 000	230 000	92 000	93 000
Salary Costs	902 000	875 000	721 000	764 000
Depreciation	6 000	8 000	11 000	9 000
Impairment	0	0	0	0
Expenditure	1 365 000	1 463 000	1 108 000	1 154 000
Operating Profit	−56 000	−122 000	45 000	60 000
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	−56 000	−121 000	35 000	55 000

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	19 000	25 000	33 000	45 000
Total Tangible Assets	19 000	25 000	33 000	45 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	25 000	33 000	45 000
Stock	35 000	28 000	75 000	77 000
Total Investments	0	0	0	0
Cash, Bank	266 000	260 000	391 000	356 000
Total Current Assets	250 000	339 000	441 000	404 000
Total Assets	270 000	364 000	474 000	449 000
Total Equity	145 000	202 000	323 000	288 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	−21 000	0	0	0
Unpaid Taxes	75 000	97 000	85 000	100 000
Dividends	0	0	0	0
Other Current Debt	71 000	66 000	55 000	57 000
Total Current Debt	124 000	163 000	151 000	160 000
Total Equity and Debt	270 000	364 000	474 000	449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−38,62 %	−59,9 %	10,84 %	19,1 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−4,28 %	−9,09 %	3,9 %	4,94 %
Current Ratio	2,02	2,08	2,92	2,53
Quick Ratio	2,81	2,51	5,8	4,87
Equity Ratio	0,54	0,55	0,68	0,64
Gross Profit Margin	93,58 %	82,86 %	92,03 %	92,35 %