JACK LIN' FRISØR AS

8250 ROGNAN

Finances

Share Ownership

Return on Equity

16,18 %

Current Ratio

2,62

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 708 000	2 642 000	2 835 000	2 975 000
Net Income	276 000	491 000	181 000	301 000
Total Assets	2 786 000	3 126 000	2 761 000	2 904 000
Total Equity	1 706 000	1 505 000	1 334 000	1 228 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 708 000	2 642 000	2 835 000	2 975 000
Expenditure	2 332 000	1 989 000	2 557 000	2 535 000
Operating Profit	376 000	653 000	277 000	441 000
Financial Income	3 000	1 000	2 000	3 000
Financial Costs	26 000	24 000	41 000	55 000
Financial Balance	−23 000	−23 000	−39 000	−52 000
Earnings Before Tax	352 000	630 000	238 000	389 000
Tax	76 000	139 000	57 000	88 000
Net Income	276 000	491 000	181 000	301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 324 000	1 356 000	1 297 000	1 412 000
Total Current Assets	1 462 000	1 769 000	1 465 000	1 493 000
Total Assets	2 786 000	3 126 000	2 761 000	2 904 000
Total Retained Equity	1 606 000	1 405 000	1 234 000	1 128 000
Total Equity	1 706 000	1 505 000	1 334 000	1 228 000
Total Long-Term Debt	523 000	646 000	771 000	873 000
Total Current Debt	557 000	975 000	656 000	803 000
Total Equity and Debt	2 786 000	3 126 000	2 761 000	2 904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 708 000	2 642 000	2 799 000	2 975 000
Other Income	0	0	37 000	0
Revenue	2 708 000	2 642 000	2 835 000	2 975 000
Cost of Goods Sold	368 000	257 000	463 000	410 000
Salary Costs	1 445 000	1 164 000	1 419 000	1 532 000
Depreciation	76 000	87 000	131 000	137 000
Impairment	0	0	0	0
Expenditure	2 332 000	1 989 000	2 557 000	2 535 000
Operating Profit	376 000	653 000	277 000	441 000
Financial Income	3 000	1 000	2 000	3 000
Financial Costs	26 000	24 000	41 000	55 000
Financial Balance	−23 000	−23 000	−39 000	−52 000
Dividends	75 000	320 000	75 000	250 000
Net Income	276 000	491 000	181 000	301 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 082 000	1 243 000	1 130 000	1 154 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	242 000	114 000	167 000	258 000
Total Tangible Assets	1 324 000	1 356 000	1 297 000	1 412 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 324 000	1 356 000	1 297 000	1 412 000
Stock	537 000	569 000	511 000	629 000
Total Investments	0	0	0	0
Cash, Bank	875 000	1 176 000	932 000	842 000
Total Current Assets	1 462 000	1 769 000	1 465 000	1 493 000
Total Assets	2 786 000	3 126 000	2 761 000	2 904 000
Total Equity	1 706 000	1 505 000	1 334 000	1 228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	523 000	646 000	771 000	873 000
Creditors	16 000	−7 000	44 000	15 000
Unpaid Taxes	181 000	247 000	233 000	214 000
Dividends	75 000	320 000	75 000	250 000
Other Current Debt	211 000	276 000	239 000	225 000
Total Current Debt	557 000	975 000	656 000	803 000
Total Equity and Debt	2 786 000	3 126 000	2 761 000	2 904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,18 %	32,62 %	13,57 %	24,51 %
Debt-to-Equity Ratio	0,31	0,43	0,58	0,71
Operating Profit Margin	13,88 %	24,72 %	9,77 %	14,82 %
Current Ratio	2,62	1,81	2,23	1,86
Quick Ratio	73,1	4,36	10,1	8,58
Equity Ratio	0,61	0,48	0,48	0,42
Gross Profit Margin	86,41 %	90,27 %	83,67 %	86,22 %