LØKKA FRISØR AS

0550 OSLO

Finances

Share Ownership

Return on Equity

−15,67 %

Current Ratio

0,19

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 420 000	1 219 000	878 000	292 000
Net Income	42 000	−94 000	−87 000	−160 000
Total Assets	63 000	118 000	40 000	78 000
Total Equity	−268 000	−310 000	−217 000	−130 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 420 000	1 219 000	878 000	292 000
Expenditure	1 375 000	1 310 000	965 000	452 000
Operating Profit	45 000	−91 000	−86 000	−160 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	0	0
Financial Balance	−3 000	−2 000	0	0
Earnings Before Tax	42 000	−94 000	−87 000	−160 000
Tax	0	0	0	0
Net Income	42 000	−94 000	−87 000	−160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	63 000	118 000	40 000	78 000
Total Assets	63 000	118 000	40 000	78 000
Total Retained Equity	−298 000	−340 000	−247 000	−160 000
Total Equity	−268 000	−310 000	−217 000	−130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	331 000	429 000	257 000	208 000
Total Equity and Debt	63 000	118 000	40 000	78 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 420 000	1 219 000	878 000	292 000
Other Income	0	0	0	0
Revenue	1 420 000	1 219 000	878 000	292 000
Cost of Goods Sold	49 000	71 000	47 000	35 000
Salary Costs	901 000	828 000	604 000	213 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 375 000	1 310 000	965 000	452 000
Operating Profit	45 000	−91 000	−86 000	−160 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	0	0
Financial Balance	−3 000	−2 000	0	0
Dividends	0	0	0	0
Net Income	42 000	−94 000	−87 000	−160 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	8 000	8 000	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	69 000	40 000	73 000
Total Current Assets	63 000	118 000	40 000	78 000
Total Assets	63 000	118 000	40 000	78 000
Total Equity	−268 000	−310 000	−217 000	−130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	33 000	2 000	11 000
Unpaid Taxes	127 000	172 000	82 000	72 000
Dividends	0	0	0	0
Other Current Debt	184 000	224 000	173 000	125 000
Total Current Debt	331 000	429 000	257 000	208 000
Total Equity and Debt	63 000	118 000	40 000	78 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,67 %	30,32 %	40,09 %	123,08 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	3,17 %	−7,47 %	−9,79 %	−54,79 %
Current Ratio	0,19	0,28	0,16	0,38
Quick Ratio	0,2	0,28	0,16	0,38
Equity Ratio	−4,25	−2,63	−5,43	−1,67
Gross Profit Margin	96,55 %	94,18 %	94,65 %	88,01 %