PRYD FRISØR BERGEN AS

5014 BERGEN

Finances

Share Ownership

Return on Equity

26,21 %

Current Ratio

2,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 055 000	2 675 000	2 147 000	1 680 000
Net Income	260 000	246 000	309 000	59 000
Total Assets	1 534 000	1 216 000	904 000	563 000
Total Equity	992 000	732 000	486 000	177 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 055 000	2 675 000	2 147 000	1 680 000
Expenditure	2 719 000	2 360 000	1 750 000	1 605 000
Operating Profit	336 000	316 000	397 000	73 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	338 000	317 000	398 000	74 000
Tax	78 000	71 000	89 000	15 000
Net Income	260 000	246 000	309 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	41 000	17 000	24 000
Total Current Assets	1 509 000	1 175 000	888 000	540 000
Total Assets	1 534 000	1 216 000	904 000	563 000
Total Retained Equity	962 000	702 000	462 000	153 000
Total Equity	992 000	732 000	486 000	177 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	542 000	484 000	418 000	386 000
Total Equity and Debt	1 534 000	1 216 000	904 000	563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 055 000	2 668 000	2 113 000	1 680 000
Other Income	0	7 000	34 000	0
Revenue	3 055 000	2 675 000	2 147 000	1 680 000
Cost of Goods Sold	427 000	388 000	237 000	148 000
Salary Costs	1 694 000	1 365 000	1 093 000	1 034 000
Depreciation	15 000	15 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	2 719 000	2 360 000	1 750 000	1 605 000
Operating Profit	336 000	316 000	397 000	73 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	260 000	246 000	309 000	59 000

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	26 000	41 000	17 000	24 000
Total Tangible Assets	26 000	41 000	17 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	41 000	17 000	24 000
Stock	198 000	110 000	138 000	116 000
Total Investments	0	0	0	0
Cash, Bank	1 254 000	993 000	738 000	442 000
Total Current Assets	1 509 000	1 175 000	888 000	540 000
Total Assets	1 534 000	1 216 000	904 000	563 000
Total Equity	992 000	732 000	486 000	177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	156 000	40 000	16 000	10 000
Unpaid Taxes	181 000	231 000	202 000	222 000
Dividends	0	0	0	0
Other Current Debt	128 000	141 000	112 000	138 000
Total Current Debt	542 000	484 000	418 000	386 000
Total Equity and Debt	1 534 000	1 216 000	904 000	563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,21 %	33,61 %	63,58 %	33,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11 %	11,81 %	18,49 %	4,35 %
Current Ratio	2,78	2,43	2,12	1,4
Quick Ratio	4,39	3,14	3,17	2
Equity Ratio	0,65	0,6	0,54	0,31
Gross Profit Margin	86,02 %	85,5 %	88,96 %	91,19 %