TEAM FRISØRER AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

6,69 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 402 000	3 372 000	3 106 000	3 196 000
Net Income	24 000	60 000	42 000	15 000
Total Assets	1 049 000	1 048 000	908 000	762 000
Total Equity	359 000	335 000	275 000	232 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 402 000	3 372 000	3 106 000	3 196 000
Expenditure	3 377 000	3 297 000	3 054 000	3 179 000
Operating Profit	26 000	75 000	53 000	18 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	27 000	76 000	53 000	19 000
Tax	2 000	16 000	11 000	3 000
Net Income	24 000	60 000	42 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	167 000	22 000	0	0
Total Current Assets	881 000	1 026 000	908 000	762 000
Total Assets	1 049 000	1 048 000	908 000	762 000
Total Retained Equity	109 000	85 000	25 000	−18 000
Total Equity	359 000	335 000	275 000	232 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	687 000	713 000	633 000	530 000
Total Equity and Debt	1 049 000	1 048 000	908 000	762 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 402 000	3 372 000	3 031 000	3 158 000
Other Income	0	0	75 000	38 000
Revenue	3 402 000	3 372 000	3 106 000	3 196 000
Cost of Goods Sold	359 000	383 000	350 000	346 000
Salary Costs	2 171 000	2 087 000	1 886 000	1 968 000
Depreciation	22 000	0	0	3 000
Impairment	0	0	0	0
Expenditure	3 377 000	3 297 000	3 054 000	3 179 000
Operating Profit	26 000	75 000	53 000	18 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	24 000	60 000	42 000	15 000

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	167 000	22 000	0	0
Total Tangible Assets	167 000	22 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	167 000	22 000	0	0
Stock	169 000	156 000	171 000	160 000
Total Investments	0	0	0	0
Cash, Bank	669 000	731 000	709 000	577 000
Total Current Assets	881 000	1 026 000	908 000	762 000
Total Assets	1 049 000	1 048 000	908 000	762 000
Total Equity	359 000	335 000	275 000	232 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	88 000	209 000	50 000	40 000
Unpaid Taxes	232 000	194 000	229 000	231 000
Dividends	0	0	0	0
Other Current Debt	367 000	294 000	344 000	256 000
Total Current Debt	687 000	713 000	633 000	530 000
Total Equity and Debt	1 049 000	1 048 000	908 000	762 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,69 %	17,91 %	15,27 %	6,47 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	0,76 %	2,22 %	1,71 %	0,56 %
Current Ratio	1,28	1,44	1,43	1,44
Quick Ratio	1,7	1,84	1,97	2,06
Equity Ratio	0,34	0,32	0,3	0,3
Gross Profit Margin	89,45 %	88,64 %	88,73 %	89,17 %