FRISØRSTUA TEAM BE-SI AS

8800 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

63,32 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 270 000	3 812 000	3 363 000	3 652 000
Net Income	126 000	224 000	126 000	62 000
Total Assets	761 000	926 000	872 000	870 000
Total Equity	199 000	73 000	149 000	255 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 270 000	3 812 000	3 363 000	3 652 000
Expenditure	3 097 000	3 526 000	3 197 000	3 570 000
Operating Profit	159 000	286 000	165 000	83 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	1 000	0	1 000	1 000
Earnings Before Tax	160 000	287 000	167 000	84 000
Tax	34 000	63 000	41 000	22 000
Net Income	126 000	224 000	126 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	7 000	35 000
Total Current Assets	761 000	926 000	865 000	835 000
Total Assets	761 000	926 000	872 000	870 000
Total Retained Equity	169 000	43 000	119 000	225 000
Total Equity	199 000	73 000	149 000	255 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	562 000	853 000	723 000	615 000
Total Equity and Debt	761 000	926 000	872 000	870 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 263 000	3 812 000	3 325 000	3 652 000
Other Income	7 000	0	38 000	0
Revenue	3 270 000	3 812 000	3 363 000	3 652 000
Cost of Goods Sold	306 000	389 000	376 000	395 000
Salary Costs	2 313 000	2 648 000	2 275 000	2 624 000
Depreciation	0	7 000	28 000	28 000
Impairment	0	0	0	0
Expenditure	3 097 000	3 526 000	3 197 000	3 570 000
Operating Profit	159 000	286 000	165 000	83 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	1 000	0	1 000	1 000
Dividends	0	200 000	116 000	0
Net Income	126 000	224 000	126 000	62 000

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	7 000	35 000
Total Tangible Assets	0	0	7 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	7 000	35 000
Stock	232 000	227 000	186 000	147 000
Total Investments	0	0	0	0
Cash, Bank	513 000	678 000	670 000	678 000
Total Current Assets	761 000	926 000	865 000	835 000
Total Assets	761 000	926 000	872 000	870 000
Total Equity	199 000	73 000	149 000	255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	44 000	16 000	36 000	40 000
Unpaid Taxes	182 000	273 000	265 000	267 000
Dividends	0	200 000	116 000	0
Other Current Debt	302 000	300 000	266 000	286 000
Total Current Debt	562 000	853 000	723 000	615 000
Total Equity and Debt	761 000	926 000	872 000	870 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,32 %	306,85 %	84,56 %	24,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,86 %	7,5 %	4,91 %	2,27 %
Current Ratio	1,35	1,09	1,2	1,36
Quick Ratio	2,31	1,48	1,61	1,78
Equity Ratio	0,26	0,08	0,17	0,29
Gross Profit Margin	90,64 %	89,8 %	88,82 %	89,18 %