FRISØRVERDEN AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

14,57 %

Current Ratio

0,72

Debt-to-Equity Ratio

1,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 374 000	3 156 000	2 049 000	2 224 000
Net Income	22 000	133 000	430 000	183 000
Total Assets	1 306 000	969 000	872 000	993 000
Total Equity	151 000	133 000	30 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 374 000	3 156 000	2 049 000	2 224 000
Expenditure	4 358 000	2 984 000	1 498 000	1 991 000
Operating Profit	16 000	172 000	551 000	233 000
Financial Income	16 000	2 000	0	2 000
Financial Costs	4 000	3 000	0	0
Financial Balance	12 000	−1 000	0	2 000
Earnings Before Tax	28 000	170 000	551 000	235 000
Tax	6 000	37 000	121 000	52 000
Net Income	22 000	133 000	430 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	680 000	357 000	27 000	35 000
Total Current Assets	626 000	612 000	845 000	958 000
Total Assets	1 306 000	969 000	872 000	993 000
Total Retained Equity	121 000	103 000	0	2 000
Total Equity	151 000	133 000	30 000	32 000
Total Long-Term Debt	285 000	0	0	0
Total Current Debt	870 000	836 000	842 000	961 000
Total Equity and Debt	1 306 000	969 000	872 000	993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 366 000	3 153 000	2 024 000	2 224 000
Other Income	8 000	4 000	25 000	0
Revenue	4 374 000	3 156 000	2 049 000	2 224 000
Cost of Goods Sold	573 000	446 000	200 000	288 000
Salary Costs	2 793 000	1 657 000	884 000	1 205 000
Depreciation	97 000	61 000	6 000	26 000
Impairment	0	0	0	0
Expenditure	4 358 000	2 984 000	1 498 000	1 991 000
Operating Profit	16 000	172 000	551 000	233 000
Financial Income	16 000	2 000	0	2 000
Financial Costs	4 000	3 000	0	0
Financial Balance	12 000	−1 000	0	2 000
Dividends	0	0	432 000	600 000
Net Income	22 000	133 000	430 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	8 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	423 000	224 000	19 000	25 000
Total Tangible Assets	423 000	224 000	19 000	25 000
Total Fiancial Fixed Assets	257 000	128 000	0	0
Total Fixed Assets	680 000	357 000	27 000	35 000
Stock	114 000	138 000	108 000	100 000
Total Investments	0	0	0	0
Cash, Bank	508 000	472 000	722 000	846 000
Total Current Assets	626 000	612 000	845 000	958 000
Total Assets	1 306 000	969 000	872 000	993 000
Total Equity	151 000	133 000	30 000	32 000
Short-Term Group Debt	43 000	39 000	0	0
Total Long-Term Debt	285 000	0	0	0
Creditors	34 000	335 000	14 000	25 000
Unpaid Taxes	327 000	261 000	147 000	174 000
Dividends	0	0	432 000	600 000
Other Current Debt	467 000	175 000	130 000	109 000
Total Current Debt	870 000	836 000	842 000	961 000
Total Equity and Debt	1 306 000	969 000	872 000	993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,57 %	100 %	1 433,33 %	571,88 %
Debt-to-Equity Ratio	1,89	0	0	0
Operating Profit Margin	0,37 %	5,45 %	26,89 %	10,48 %
Current Ratio	0,72	0,73	1	1
Quick Ratio	0,83	0,88	1,15	1,11
Equity Ratio	0,12	0,14	0,03	0,03
Gross Profit Margin	86,9 %	85,87 %	90,24 %	87,05 %