KRØLLE FRISØRSALONG AS

6050 VALDERØYA

Finances

Share Ownership

Return on Equity

20,64 %

Current Ratio

2,07

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 131 000	3 080 000	2 526 000	2 517 000
Net Income	149 000	257 000	184 000	90 000
Total Assets	1 556 000	1 214 000	1 117 000	863 000
Total Equity	722 000	574 000	317 000	133 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 131 000	3 080 000	2 526 000	2 517 000
Expenditure	2 937 000	2 753 000	2 341 000	2 428 000
Operating Profit	193 000	327 000	184 000	89 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	194 000	327 000	184 000	90 000
Tax	45 000	70 000	0	0
Net Income	149 000	257 000	184 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 556 000	1 214 000	1 117 000	863 000
Total Assets	1 556 000	1 214 000	1 117 000	863 000
Total Retained Equity	621 000	473 000	216 000	32 000
Total Equity	722 000	574 000	317 000	133 000
Total Long-Term Debt	81 000	61 000	335 000	271 000
Total Current Debt	753 000	579 000	465 000	459 000
Total Equity and Debt	1 556 000	1 214 000	1 117 000	863 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 131 000	3 080 000	2 526 000	2 517 000
Other Income	0	0	0	0
Revenue	3 131 000	3 080 000	2 526 000	2 517 000
Cost of Goods Sold	327 000	405 000	328 000	265 000
Salary Costs	2 238 000	2 061 000	1 673 000	1 839 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 937 000	2 753 000	2 341 000	2 428 000
Operating Profit	193 000	327 000	184 000	89 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	149 000	257 000	184 000	90 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	258 000	199 000	214 000	261 000
Total Investments	0	0	0	0
Cash, Bank	1 247 000	1 004 000	895 000	592 000
Total Current Assets	1 556 000	1 214 000	1 117 000	863 000
Total Assets	1 556 000	1 214 000	1 117 000	863 000
Total Equity	722 000	574 000	317 000	133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	81 000	61 000	335 000	271 000
Creditors	54 000	34 000	53 000	46 000
Unpaid Taxes	291 000	232 000	221 000	165 000
Dividends	0	0	0	0
Other Current Debt	362 000	243 000	191 000	248 000
Total Current Debt	753 000	579 000	465 000	459 000
Total Equity and Debt	1 556 000	1 214 000	1 117 000	863 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,64 %	44,77 %	58,04 %	67,67 %
Debt-to-Equity Ratio	0,11	0,11	1,06	2,04
Operating Profit Margin	6,16 %	10,62 %	7,28 %	3,54 %
Current Ratio	2,07	2,1	2,4	1,88
Quick Ratio	3,14	3,19	4,45	4,36
Equity Ratio	0,46	0,47	0,28	0,15
Gross Profit Margin	89,56 %	86,85 %	87,02 %	89,47 %