FRISØRFRUA AS

7690 MOSVIK

Finances

Share Ownership

Return on Equity

2,04 %

Current Ratio

1,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	617 000	604 000	550 000	521 000
Net Income	2 000	−9 000	59 000	−3 000
Total Assets	194 000	225 000	217 000	128 000
Total Equity	98 000	96 000	105 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	617 000	604 000	550 000	521 000
Expenditure	614 000	616 000	475 000	524 000
Operating Profit	3 000	−11 000	76 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−2 000
Earnings Before Tax	3 000	−11 000	76 000	−4 000
Tax	1 000	−3 000	17 000	−1 000
Net Income	2 000	−9 000	59 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	11 000	8 000	10 000
Total Current Assets	184 000	214 000	208 000	118 000
Total Assets	194 000	225 000	217 000	128 000
Total Retained Equity	68 000	66 000	82 000	23 000
Total Equity	98 000	96 000	105 000	46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	95 000	129 000	111 000	82 000
Total Equity and Debt	194 000	225 000	217 000	128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	608 000	604 000	545 000	521 000
Other Income	9 000	0	5 000	0
Revenue	617 000	604 000	550 000	521 000
Cost of Goods Sold	63 000	61 000	54 000	50 000
Salary Costs	444 000	443 000	342 000	342 000
Depreciation	0	0	0	36 000
Impairment	0	0	0	0
Expenditure	614 000	616 000	475 000	524 000
Operating Profit	3 000	−11 000	76 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−2 000
Dividends	0	0	0	0
Net Income	2 000	−9 000	59 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	11 000	8 000	10 000
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	10 000	11 000	8 000	10 000
Stock	27 000	30 000	36 000	38 000
Total Investments	0	0	0	0
Cash, Bank	146 000	175 000	167 000	75 000
Total Current Assets	184 000	214 000	208 000	118 000
Total Assets	194 000	225 000	217 000	128 000
Total Equity	98 000	96 000	105 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	19 000	0	1 000
Unpaid Taxes	45 000	59 000	54 000	37 000
Dividends	0	0	0	0
Other Current Debt	47 000	51 000	43 000	40 000
Total Current Debt	95 000	129 000	111 000	82 000
Total Equity and Debt	194 000	225 000	217 000	128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,04 %	−9,38 %	56,19 %	−6,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,49 %	−1,82 %	13,82 %	−0,38 %
Current Ratio	1,94	1,66	1,87	1,44
Quick Ratio	2,71	2,16	2,77	2,68
Equity Ratio	0,51	0,43	0,48	0,36
Gross Profit Margin	89,79 %	89,9 %	90,18 %	90,4 %