FATBOY HAIRCARE NORWAY AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

−1,46 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 468 000	1 591 000	1 420 000	1 705 000
Net Income	18 000	−89 000	−192 000	−55 000
Total Assets	42 000	98 000	167 000	231 000
Total Equity	−1 231 000	−1 249 000	−1 161 000	−968 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 468 000	1 591 000	1 420 000	1 705 000
Expenditure	1 430 000	1 671 000	1 416 000	1 764 000
Operating Profit	37 000	−80 000	5 000	−59 000
Financial Income	0	0	0	0
Financial Costs	20 000	9 000	7 000	10 000
Financial Balance	−20 000	−9 000	−7 000	−10 000
Earnings Before Tax	18 000	−89 000	−2 000	−70 000
Tax	0	0	190 000	−15 000
Net Income	18 000	−89 000	−192 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	16 000
Total Current Assets	42 000	98 000	167 000	214 000
Total Assets	42 000	98 000	167 000	231 000
Total Retained Equity	−1 261 000	−1 279 000	−1 191 000	−998 000
Total Equity	−1 231 000	−1 249 000	−1 161 000	−968 000
Total Long-Term Debt	174 000	174 000	174 000	0
Total Current Debt	1 099 000	1 173 000	1 153 000	1 199 000
Total Equity and Debt	42 000	98 000	167 000	231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 468 000	1 591 000	1 420 000	1 705 000
Other Income	0	0	0	0
Revenue	1 468 000	1 591 000	1 420 000	1 705 000
Cost of Goods Sold	627 000	718 000	774 000	1 058 000
Salary Costs	301 000	442 000	248 000	166 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 430 000	1 671 000	1 416 000	1 764 000
Operating Profit	37 000	−80 000	5 000	−59 000
Financial Income	0	0	0	0
Financial Costs	20 000	9 000	7 000	10 000
Financial Balance	−20 000	−9 000	−7 000	−10 000
Dividends	0	0	0	0
Net Income	18 000	−89 000	−192 000	−55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
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	0	0	0	16 000
Stock	115 000	108 000	105 000	82 000
Total Investments	0	0	0	0
Cash, Bank	3 000	1 000	0	111 000
Total Current Assets	42 000	98 000	167 000	214 000
Total Assets	42 000	98 000	167 000	231 000
Total Equity	−1 231 000	−1 249 000	−1 161 000	−968 000
Short-Term Group Debt	605 000	605 000	605 000	605 000
Total Long-Term Debt	174 000	174 000	174 000	0
Creditors	44 000	99 000	110 000	90 000
Unpaid Taxes	72 000	199 000	150 000	88 000
Dividends	0	0	0	0
Other Current Debt	245 000	170 000	161 000	416 000
Total Current Debt	1 099 000	1 173 000	1 153 000	1 199 000
Total Equity and Debt	42 000	98 000	167 000	231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,46 %	7,13 %	16,54 %	5,68 %
Debt-to-Equity Ratio	−0,14	−0,14	−0,15	−0
Operating Profit Margin	2,52 %	−5,03 %	0,35 %	−3,46 %
Current Ratio	0,04	0,08	0,14	0,18
Quick Ratio	0,04	0,09	0,16	0,19
Equity Ratio	−29,31	−12,74	−6,95	−4,19
Gross Profit Margin	57,29 %	54,87 %	45,49 %	37,95 %