BLEST FRISØR AS

4550 FARSUND

Finances

Share Ownership

Return on Equity

27,91 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	651 000	692 000	638 000	551 000
Net Income	48 000	30 000	61 000	−68 000
Total Assets	282 000	247 000	219 000	150 000
Total Equity	172 000	125 000	94 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	651 000	692 000	638 000	551 000
Expenditure	589 000	653 000	577 000	638 000
Operating Profit	63 000	39 000	61 000	−87 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	62 000	39 000	61 000	−87 000
Tax	14 000	9 000	0	−19 000
Net Income	48 000	30 000	61 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	56 000	56 000	56 000
Total Current Assets	226 000	190 000	162 000	94 000
Total Assets	282 000	247 000	219 000	150 000
Total Retained Equity	142 000	95 000	64 000	4 000
Total Equity	172 000	125 000	94 000	34 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	109 000	122 000	124 000	116 000
Total Equity and Debt	282 000	247 000	219 000	150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	643 000	692 000	539 000	419 000
Other Income	8 000	0	99 000	132 000
Revenue	651 000	692 000	638 000	551 000
Cost of Goods Sold	61 000	77 000	61 000	44 000
Salary Costs	333 000	402 000	357 000	426 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	589 000	653 000	577 000	638 000
Operating Profit	63 000	39 000	61 000	−87 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	48 000	30 000	61 000	−68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	56 000	56 000	56 000
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	56 000	56 000	56 000	56 000
Stock	30 000	30 000	36 000	36 000
Total Investments	0	0	0	0
Cash, Bank	189 000	154 000	104 000	58 000
Total Current Assets	226 000	190 000	162 000	94 000
Total Assets	282 000	247 000	219 000	150 000
Total Equity	172 000	125 000	94 000	34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	21 000	8 000	10 000
Unpaid Taxes	33 000	40 000	54 000	49 000
Dividends	0	0	0	0
Other Current Debt	49 000	52 000	63 000	57 000
Total Current Debt	109 000	122 000	124 000	116 000
Total Equity and Debt	282 000	247 000	219 000	150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,91 %	24 %	64,89 %	−200 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,68 %	5,64 %	9,56 %	−15,79 %
Current Ratio	2,07	1,56	1,31	0,81
Quick Ratio	2,86	2,07	1,84	1,18
Equity Ratio	0,61	0,51	0,43	0,23
Gross Profit Margin	90,63 %	88,87 %	90,44 %	92,01 %