FAME HÅRDESIGN FRISØR AS

8516 NARVIK

Finances

Share Ownership

Return on Equity

0,5 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	735 000	757 000	731 000	860 000
Net Income	1 000	1 000	2 000	1 000
Total Assets	432 000	407 000	474 000	463 000
Total Equity	200 000	199 000	198 000	197 000

Income (NOK)	2022	2021	2020	2019
Revenue	735 000	757 000	731 000	860 000
Expenditure	732 000	755 000	730 000	860 000
Operating Profit	2 000	1 000	2 000	1 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	1 000	1 000
Earnings Before Tax	2 000	1 000	2 000	1 000
Tax	0	0	1 000	0
Net Income	1 000	1 000	2 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	41 000	51 000	64 000
Total Current Assets	400 000	366 000	423 000	399 000
Total Assets	432 000	407 000	474 000	463 000
Total Retained Equity	200 000	199 000	198 000	196 000
Total Equity	200 000	199 000	198 000	197 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	232 000	208 000	276 000	266 000
Total Equity and Debt	432 000	407 000	474 000	463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	735 000	757 000	713 000	860 000
Other Income	0	0	18 000	0
Revenue	735 000	757 000	731 000	860 000
Cost of Goods Sold	74 000	105 000	90 000	89 000
Salary Costs	526 000	424 000	435 000	650 000
Depreciation	8 000	10 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	732 000	755 000	730 000	860 000
Operating Profit	2 000	1 000	2 000	1 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	1 000	1 000	2 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	16 000	20 000	26 000	32 000
Total Intangible Assets	16 000	20 000	26 000	32 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	20 000	26 000	32 000
Total Tangible Assets	16 000	20 000	26 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	41 000	51 000	64 000
Stock	63 000	79 000	98 000	120 000
Total Investments	0	0	0	0
Cash, Bank	337 000	287 000	323 000	279 000
Total Current Assets	400 000	366 000	423 000	399 000
Total Assets	432 000	407 000	474 000	463 000
Total Equity	200 000	199 000	198 000	197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	31 000	112 000	49 000
Unpaid Taxes	178 000	177 000	163 000	217 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	232 000	208 000	276 000	266 000
Total Equity and Debt	432 000	407 000	474 000	463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,5 %	0,5 %	1,01 %	0,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,27 %	0,13 %	0,27 %	0,12 %
Current Ratio	1,72	1,76	1,53	1,5
Quick Ratio	2,37	2,84	2,38	2,73
Equity Ratio	0,46	0,49	0,42	0,43
Gross Profit Margin	89,93 %	86,13 %	87,69 %	89,65 %