CHRISTIANSLUND FRISØR AS

1613 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

43,69 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 382 000	1 558 000	1 322 000	1 396 000
Net Income	90 000	43 000	19 000	40 000
Total Assets	522 000	615 000	488 000	314 000
Total Equity	206 000	116 000	73 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 382 000	1 558 000	1 322 000	1 396 000
Expenditure	1 266 000	1 503 000	1 298 000	1 352 000
Operating Profit	117 000	55 000	25 000	44 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	116 000	55 000	25 000	44 000
Tax	25 000	12 000	5 000	4 000
Net Income	90 000	43 000	19 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	36 000	0	0
Total Current Assets	494 000	579 000	488 000	314 000
Total Assets	522 000	615 000	488 000	314 000
Total Retained Equity	176 000	86 000	43 000	24 000
Total Equity	206 000	116 000	73 000	54 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	315 000	497 000	415 000	260 000
Total Equity and Debt	522 000	615 000	488 000	314 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 192 000	1 382 000	1 101 000	1 210 000
Other Income	190 000	175 000	221 000	186 000
Revenue	1 382 000	1 558 000	1 322 000	1 396 000
Cost of Goods Sold	152 000	157 000	172 000	138 000
Salary Costs	807 000	1 064 000	908 000	914 000
Depreciation	7 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 266 000	1 503 000	1 298 000	1 352 000
Operating Profit	117 000	55 000	25 000	44 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	90 000	43 000	19 000	40 000

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	28 000	36 000	0	0
Total Tangible Assets	28 000	36 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	36 000	0	0
Stock	81 000	77 000	72 000	91 000
Total Investments	0	0	0	0
Cash, Bank	315 000	378 000	279 000	127 000
Total Current Assets	494 000	579 000	488 000	314 000
Total Assets	522 000	615 000	488 000	314 000
Total Equity	206 000	116 000	73 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	31 000	54 000	38 000	23 000
Unpaid Taxes	108 000	178 000	137 000	118 000
Dividends	0	0	0	0
Other Current Debt	150 000	255 000	235 000	115 000
Total Current Debt	315 000	497 000	415 000	260 000
Total Equity and Debt	522 000	615 000	488 000	314 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,69 %	37,07 %	26,03 %	74,07 %
Debt-to-Equity Ratio	0	0,02	0	0
Operating Profit Margin	8,47 %	3,53 %	1,89 %	3,15 %
Current Ratio	1,57	1,16	1,18	1,21
Quick Ratio	2,11	1,38	1,42	1,86
Equity Ratio	0,39	0,19	0,15	0,17
Gross Profit Margin	89 %	89,92 %	86,99 %	90,11 %