FRISØREN AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

65,25 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 806 000	3 805 000	3 694 000	3 796 000
Net Income	661 000	592 000	564 000	523 000
Total Assets	2 541 000	1 970 000	1 850 000	1 700 000
Total Equity	1 013 000	1 011 000	466 000	332 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 806 000	3 805 000	3 694 000	3 796 000
Expenditure	2 962 000	3 048 000	2 974 000	3 129 000
Operating Profit	845 000	757 000	720 000	667 000
Financial Income	3 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	3 000	4 000
Earnings Before Tax	848 000	759 000	723 000	671 000
Tax	187 000	167 000	159 000	148 000
Net Income	661 000	592 000	564 000	523 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 000	41 000	3 000	8 000
Total Current Assets	2 509 000	1 929 000	1 847 000	1 692 000
Total Assets	2 541 000	1 970 000	1 850 000	1 700 000
Total Retained Equity	913 000	911 000	366 000	232 000
Total Equity	1 013 000	1 011 000	466 000	332 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 528 000	959 000	1 384 000	1 369 000
Total Equity and Debt	2 541 000	1 970 000	1 850 000	1 700 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 806 000	3 805 000	3 694 000	3 796 000
Other Income	0	0	0	0
Revenue	3 806 000	3 805 000	3 694 000	3 796 000
Cost of Goods Sold	283 000	311 000	294 000	256 000
Salary Costs	2 168 000	2 215 000	2 204 000	2 361 000
Depreciation	9 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	2 962 000	3 048 000	2 974 000	3 129 000
Operating Profit	845 000	757 000	720 000	667 000
Financial Income	3 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	3 000	4 000
Dividends	0	0	0	0
Net Income	661 000	592 000	564 000	523 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	3 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	29 000	38 000	0	4 000
Total Tangible Assets	29 000	38 000	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	31 000	41 000	3 000	8 000
Stock	127 000	139 000	134 000	146 000
Total Investments	0	0	0	0
Cash, Bank	910 000	1 444 000	1 228 000	962 000
Total Current Assets	2 509 000	1 929 000	1 847 000	1 692 000
Total Assets	2 541 000	1 970 000	1 850 000	1 700 000
Total Equity	1 013 000	1 011 000	466 000	332 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	18 000	14 000	6 000
Unpaid Taxes	284 000	272 000	328 000	294 000
Dividends	0	0	0	0
Other Current Debt	1 239 000	516 000	1 004 000	1 065 000
Total Current Debt	1 528 000	959 000	1 384 000	1 369 000
Total Equity and Debt	2 541 000	1 970 000	1 850 000	1 700 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,25 %	58,56 %	121,03 %	157,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,2 %	19,89 %	19,49 %	17,57 %
Current Ratio	1,64	2,01	1,33	1,24
Quick Ratio	1,79	2,35	1,48	1,38
Equity Ratio	0,4	0,51	0,25	0,2
Gross Profit Margin	92,56 %	91,83 %	92,04 %	93,26 %