FRISØRTUNET AS

4347 LYE

Finances

Share Ownership

Return on Equity

29,15 %

Current Ratio

3,17

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	1 667 000	1 565 000	1 191 000
Net Income	181 000	132 000	293 000
Total Assets	883 000	664 000	659 000
Total Equity	621 000	440 000	308 000

Income (NOK)	2022	2021	2020
Revenue	1 667 000	1 565 000	1 191 000
Expenditure	1 437 000	1 396 000	820 000
Operating Profit	230 000	169 000	372 000
Financial Income	2 000	0	0
Financial Costs	0	0	0
Financial Balance	2 000	0	0
Earnings Before Tax	232 000	170 000	372 000
Tax	51 000	38 000	78 000
Net Income	181 000	132 000	293 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	66 000	75 000	84 000
Total Current Assets	817 000	589 000	575 000
Total Assets	883 000	664 000	659 000
Total Retained Equity	607 000	426 000	293 000
Total Equity	621 000	440 000	308 000
Total Long-Term Debt	4 000	4 000	3 000
Total Current Debt	258 000	221 000	349 000
Total Equity and Debt	883 000	664 000	659 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 667 000	1 565 000	1 191 000
Other Income	0	0	0
Revenue	1 667 000	1 565 000	1 191 000
Cost of Goods Sold	377 000	317 000	249 000
Salary Costs	786 000	787 000	378 000
Depreciation	9 000	9 000	7 000
Impairment	0	0	0
Expenditure	1 437 000	1 396 000	820 000
Operating Profit	230 000	169 000	372 000
Financial Income	2 000	0	0
Financial Costs	0	0	0
Financial Balance	2 000	0	0
Dividends	0	0	0
Net Income	181 000	132 000	293 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	66 000	75 000	84 000
Total Tangible Assets	66 000	75 000	84 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	66 000	75 000	84 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	806 000	589 000	546 000
Total Current Assets	817 000	589 000	575 000
Total Assets	883 000	664 000	659 000
Total Equity	621 000	440 000	308 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 000	4 000	3 000
Creditors	40 000	8 000	8 000
Unpaid Taxes	89 000	95 000	81 000
Dividends	0	0	0
Other Current Debt	79 000	81 000	184 000
Total Current Debt	258 000	221 000	349 000
Total Equity and Debt	883 000	664 000	659 000

Financial indicators	2022	2021	2020
Return on Equity	29,15 %	30 %	95,13 %
Debt-to-Equity Ratio	0,01	0,01	0,01
Operating Profit Margin	13,8 %	10,8 %	31,23 %
Current Ratio	3,17	2,67	1,65
Quick Ratio	3,17	2,67	1,65
Equity Ratio	0,7	0,66	0,47
Gross Profit Margin	77,38 %	79,74 %	79,09 %