RAMSVIK FRISØR PARADIS AS

5232 PARADIS

Finances

Share Ownership

Return on Equity

40,15 %

Current Ratio

2,28

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 576 000	3 175 000	2 649 000	2 903 000
Net Income	550 000	607 000	289 000	169 000
Total Assets	2 361 000	2 175 000	1 457 000	1 026 000
Total Equity	1 370 000	1 121 000	814 000	525 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 576 000	3 175 000	2 649 000	2 903 000
Expenditure	2 869 000	2 397 000	2 297 000	2 690 000
Operating Profit	708 000	778 000	352 000	213 000
Financial Income	4 000	0	3 000	1 000
Financial Costs	2 000	0	2 000	0
Financial Balance	2 000	0	1 000	1 000
Earnings Before Tax	709 000	778 000	354 000	213 000
Tax	159 000	171 000	65 000	44 000
Net Income	550 000	607 000	289 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	227 000	242 000	0
Total Current Assets	2 191 000	1 948 000	1 215 000	1 026 000
Total Assets	2 361 000	2 175 000	1 457 000	1 026 000
Total Retained Equity	1 340 000	1 090 000	783 000	495 000
Total Equity	1 370 000	1 121 000	814 000	525 000
Total Long-Term Debt	29 000	160 000	200 000	0
Total Current Debt	962 000	894 000	443 000	501 000
Total Equity and Debt	2 361 000	2 175 000	1 457 000	1 026 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 586 000	3 166 000	2 613 000	2 908 000
Other Income	−10 000	9 000	37 000	−5 000
Revenue	3 576 000	3 175 000	2 649 000	2 903 000
Cost of Goods Sold	384 000	392 000	281 000	381 000
Salary Costs	1 870 000	1 528 000	1 524 000	1 849 000
Depreciation	58 000	53 000	8 000	0
Impairment	0	0	0	0
Expenditure	2 869 000	2 397 000	2 297 000	2 690 000
Operating Profit	708 000	778 000	352 000	213 000
Financial Income	4 000	0	3 000	1 000
Financial Costs	2 000	0	2 000	0
Financial Balance	2 000	0	1 000	1 000
Dividends	300 000	300 000	0	0
Net Income	550 000	607 000	289 000	169 000

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	170 000	227 000	242 000	0
Total Tangible Assets	170 000	227 000	242 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	170 000	227 000	242 000	0
Stock	116 000	69 000	83 000	75 000
Total Investments	0	0	0	0
Cash, Bank	2 023 000	1 843 000	1 094 000	925 000
Total Current Assets	2 191 000	1 948 000	1 215 000	1 026 000
Total Assets	2 361 000	2 175 000	1 457 000	1 026 000
Total Equity	1 370 000	1 121 000	814 000	525 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 000	160 000	200 000	0
Creditors	31 000	18 000	18 000	41 000
Unpaid Taxes	286 000	241 000	215 000	248 000
Dividends	300 000	300 000	0	0
Other Current Debt	185 000	165 000	145 000	169 000
Total Current Debt	962 000	894 000	443 000	501 000
Total Equity and Debt	2 361 000	2 175 000	1 457 000	1 026 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,15 %	54,15 %	35,5 %	32,19 %
Debt-to-Equity Ratio	0,02	0,14	0,25	0
Operating Profit Margin	19,8 %	24,5 %	13,29 %	7,34 %
Current Ratio	2,28	2,18	2,74	2,05
Quick Ratio	2,59	2,36	3,38	2,41
Equity Ratio	0,58	0,52	0,56	0,51
Gross Profit Margin	89,26 %	87,65 %	89,39 %	86,88 %