FRISØREN BENTE WIK AS

6700 MÅLØY

Finances

Share Ownership

Return on Equity

17,18 %

Current Ratio

2,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 411 000	1 433 000	1 298 000	1 341 000
Net Income	106 000	88 000	151 000	173 000
Total Assets	974 000	975 000	980 000	953 000
Total Equity	617 000	631 000	643 000	612 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 411 000	1 433 000	1 298 000	1 341 000
Expenditure	1 280 000	1 316 000	1 108 000	1 123 000
Operating Profit	131 000	117 000	191 000	218 000
Financial Income	5 000	2 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	4 000
Earnings Before Tax	136 000	118 000	193 000	222 000
Tax	30 000	30 000	42 000	49 000
Net Income	106 000	88 000	151 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	33 000	39 000	19 000
Total Current Assets	955 000	942 000	941 000	934 000
Total Assets	974 000	975 000	980 000	953 000
Total Retained Equity	567 000	581 000	593 000	562 000
Total Equity	617 000	631 000	643 000	612 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	356 000	342 000	338 000	342 000
Total Equity and Debt	974 000	975 000	980 000	953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 370 000	1 407 000	1 284 000	1 341 000
Other Income	41 000	25 000	14 000	0
Revenue	1 411 000	1 433 000	1 298 000	1 341 000
Cost of Goods Sold	271 000	253 000	225 000	216 000
Salary Costs	724 000	711 000	632 000	697 000
Depreciation	10 000	10 000	7 000	5 000
Impairment	0	0	0	0
Expenditure	1 280 000	1 316 000	1 108 000	1 123 000
Operating Profit	131 000	117 000	191 000	218 000
Financial Income	5 000	2 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	4 000
Dividends	120 000	100 000	120 000	100 000
Net Income	106 000	88 000	151 000	173 000

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	19 000	29 000	39 000	19 000
Total Tangible Assets	19 000	29 000	39 000	19 000
Total Fiancial Fixed Assets	0	4 000	0	0
Total Fixed Assets	19 000	33 000	39 000	19 000
Stock	64 000	64 000	70 000	55 000
Total Investments	0	0	0	0
Cash, Bank	880 000	850 000	855 000	862 000
Total Current Assets	955 000	942 000	941 000	934 000
Total Assets	974 000	975 000	980 000	953 000
Total Equity	617 000	631 000	643 000	612 000
Short-Term Group Debt	0	0	120 000	100 000
Total Long-Term Debt	1 000	2 000	0	0
Creditors	29 000	39 000	10 000	11 000
Unpaid Taxes	97 000	100 000	99 000	116 000
Dividends	120 000	100 000	120 000	100 000
Other Current Debt	79 000	74 000	67 000	66 000
Total Current Debt	356 000	342 000	338 000	342 000
Total Equity and Debt	974 000	975 000	980 000	953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,18 %	13,95 %	23,48 %	28,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,28 %	8,16 %	14,71 %	16,26 %
Current Ratio	2,68	2,75	2,78	2,73
Quick Ratio	3,27	3,39	3,51	3,25
Equity Ratio	0,63	0,65	0,66	0,64
Gross Profit Margin	80,79 %	82,34 %	82,67 %	83,89 %