FRISØR ASTRID AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

−13,9 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 579 000	1 544 000	1 323 000	1 347 000
Net Income	−98 000	47 000	89 000	89 000
Total Assets	1 256 000	1 211 000	1 001 000	909 000
Total Equity	705 000	803 000	755 000	667 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 579 000	1 544 000	1 323 000	1 347 000
Expenditure	1 696 000	1 536 000	1 237 000	1 271 000
Operating Profit	−117 000	7 000	85 000	76 000
Financial Income	23 000	33 000	23 000	29 000
Financial Costs	3 000	1 000	1 000	0
Financial Balance	20 000	32 000	22 000	29 000
Earnings Before Tax	−98 000	39 000	107 000	105 000
Tax	0	−8 000	19 000	17 000
Net Income	−98 000	47 000	89 000	89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	667 000	640 000	614 000	602 000
Total Current Assets	589 000	571 000	387 000	307 000
Total Assets	1 256 000	1 211 000	1 001 000	909 000
Total Retained Equity	675 000	773 000	725 000	637 000
Total Equity	705 000	803 000	755 000	667 000
Total Long-Term Debt	0	0	10 000	10 000
Total Current Debt	551 000	408 000	236 000	233 000
Total Equity and Debt	1 256 000	1 211 000	1 001 000	909 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 579 000	1 544 000	1 305 000	1 347 000
Other Income	0	0	18 000	0
Revenue	1 579 000	1 544 000	1 323 000	1 347 000
Cost of Goods Sold	135 000	176 000	118 000	137 000
Salary Costs	1 192 000	1 007 000	767 000	797 000
Depreciation	46 000	57 000	61 000	32 000
Impairment	0	0	0	0
Expenditure	1 696 000	1 536 000	1 237 000	1 271 000
Operating Profit	−117 000	7 000	85 000	76 000
Financial Income	23 000	33 000	23 000	29 000
Financial Costs	3 000	1 000	1 000	0
Financial Balance	20 000	32 000	22 000	29 000
Dividends	0	0	0	0
Net Income	−98 000	47 000	89 000	89 000

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	183 000	229 000	287 000	347 000
Total Tangible Assets	183 000	229 000	287 000	347 000
Total Fiancial Fixed Assets	484 000	411 000	327 000	255 000
Total Fixed Assets	667 000	640 000	614 000	602 000
Stock	86 000	73 000	56 000	58 000
Total Investments	0	0	0	0
Cash, Bank	503 000	495 000	299 000	246 000
Total Current Assets	589 000	571 000	387 000	307 000
Total Assets	1 256 000	1 211 000	1 001 000	909 000
Total Equity	705 000	803 000	755 000	667 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	10 000	10 000
Creditors	17 000	10 000	17 000	10 000
Unpaid Taxes	118 000	118 000	115 000	129 000
Dividends	0	0	0	0
Other Current Debt	417 000	278 000	85 000	87 000
Total Current Debt	551 000	408 000	236 000	233 000
Total Equity and Debt	1 256 000	1 211 000	1 001 000	909 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,9 %	5,85 %	11,79 %	13,34 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	−7,41 %	0,45 %	6,42 %	5,64 %
Current Ratio	1,07	1,4	1,64	1,32
Quick Ratio	1,27	1,7	2,15	1,75
Equity Ratio	0,56	0,66	0,75	0,73
Gross Profit Margin	91,45 %	88,6 %	91,08 %	89,83 %