FLETTEKRISTINE FRISØR AS

5986 HOSTELAND

Finances

Share Ownership

Return on Equity

39,47 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 041 000	1 007 000	194 000
Net Income	60 000	16 000	51 000
Total Assets	364 000	235 000	139 000
Total Equity	152 000	92 000	76 000

Income (NOK)	2022	2021	2020
Revenue	1 041 000	1 007 000	194 000
Expenditure	965 000	986 000	143 000
Operating Profit	77 000	21 000	51 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	77 000	20 000	51 000
Tax	17 000	4 000	0
Net Income	60 000	16 000	51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	32 000	13 000	20 000
Total Current Assets	332 000	223 000	120 000
Total Assets	364 000	235 000	139 000
Total Retained Equity	122 000	67 000	51 000
Total Equity	152 000	92 000	76 000
Total Long-Term Debt	0	0	0
Total Current Debt	212 000	144 000	64 000
Total Equity and Debt	364 000	235 000	139 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 041 000	1 007 000	194 000
Other Income	0	0	0
Revenue	1 041 000	1 007 000	194 000
Cost of Goods Sold	116 000	166 000	40 000
Salary Costs	659 000	666 000	71 000
Depreciation	7 000	7 000	1 000
Impairment	0	0	0
Expenditure	965 000	986 000	143 000
Operating Profit	77 000	21 000	51 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	60 000	16 000	51 000

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	32 000	13 000	20 000
Total Tangible Assets	32 000	13 000	20 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	32 000	13 000	20 000
Stock	47 000	5 000	0
Total Investments	0	0	0
Cash, Bank	250 000	204 000	115 000
Total Current Assets	332 000	223 000	120 000
Total Assets	364 000	235 000	139 000
Total Equity	152 000	92 000	76 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	27 000	3 000	15 000
Unpaid Taxes	62 000	67 000	42 000
Dividends	0	0	0
Other Current Debt	92 000	79 000	6 000
Total Current Debt	212 000	144 000	64 000
Total Equity and Debt	364 000	235 000	139 000

Financial indicators	2022	2021	2020
Return on Equity	39,47 %	17,39 %	67,11 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	7,4 %	2,09 %	26,29 %
Current Ratio	1,57	1,55	1,88
Quick Ratio	2,01	1,6	1,88
Equity Ratio	0,42	0,39	0,55
Gross Profit Margin	88,86 %	83,52 %	79,38 %