ZAKS FRISØR AS

9440 EVENSKJER

Finances

Share Ownership

Return on Equity

14,93 %

Current Ratio

2,89

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 444 000	1 352 000	1 283 000
Net Income	56 000	17 000	97 000	36 000
Total Assets	602 000	593 000	600 000	527 000
Total Equity	375 000	319 000	302 000	205 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 444 000	1 352 000	1 283 000
Expenditure	1 418 000	1 416 000	1 223 000	1 224 000
Operating Profit	71 000	28 000	128 000	58 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	6 000	11 000
Financial Balance	−2 000	−3 000	−6 000	−11 000
Earnings Before Tax	69 000	24 000	122 000	48 000
Tax	13 000	7 000	26 000	12 000
Net Income	56 000	17 000	97 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	2 000	14 000	26 000
Total Current Assets	602 000	590 000	586 000	500 000
Total Assets	602 000	593 000	600 000	527 000
Total Retained Equity	351 000	295 000	278 000	181 000
Total Equity	375 000	319 000	302 000	205 000
Total Long-Term Debt	19 000	78 000	136 000	93 000
Total Current Debt	208 000	196 000	162 000	228 000
Total Equity and Debt	602 000	593 000	600 000	527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 489 000	1 444 000	1 342 000	1 282 000
Other Income	1 000	0	9 000	1 000
Revenue	1 490 000	1 444 000	1 352 000	1 283 000
Cost of Goods Sold	274 000	261 000	301 000	218 000
Salary Costs	787 000	806 000	483 000	626 000
Depreciation	2 000	12 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	1 418 000	1 416 000	1 223 000	1 224 000
Operating Profit	71 000	28 000	128 000	58 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	6 000	11 000
Financial Balance	−2 000	−3 000	−6 000	−11 000
Dividends	0	0	0	0
Net Income	56 000	17 000	97 000	36 000

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	0	2 000	14 000	26 000
Total Tangible Assets	0	2 000	14 000	26 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	2 000	14 000	26 000
Stock	382 000	389 000	327 000	359 000
Total Investments	0	0	0	0
Cash, Bank	219 000	200 000	253 000	136 000
Total Current Assets	602 000	590 000	586 000	500 000
Total Assets	602 000	593 000	600 000	527 000
Total Equity	375 000	319 000	302 000	205 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	78 000	136 000	93 000
Creditors	12 000	16 000	14 000	47 000
Unpaid Taxes	81 000	89 000	65 000	74 000
Dividends	0	0	0	0
Other Current Debt	101 000	83 000	54 000	99 000
Total Current Debt	208 000	196 000	162 000	228 000
Total Equity and Debt	602 000	593 000	600 000	527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,93 %	5,33 %	32,12 %	17,56 %
Debt-to-Equity Ratio	0,05	0,24	0,45	0,45
Operating Profit Margin	4,77 %	1,94 %	9,47 %	4,52 %
Current Ratio	2,89	3,01	3,62	2,19
Quick Ratio	−3,46	−3,06	−3,55	−3,82
Equity Ratio	0,62	0,54	0,5	0,39
Gross Profit Margin	81,61 %	81,93 %	77,74 %	83,01 %