FIX FRISØR AS

7300 ORKANGER

Finances

Share Ownership

Return on Equity

15,44 %

Current Ratio

0,98

Debt-to-Equity Ratio

5,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 812 000	1 772 000	1 505 000	1 471 000
Net Income	46 000	147 000	111 000	40 000
Total Assets	2 271 000	2 545 000	2 466 000	2 377 000
Total Equity	298 000	253 000	246 000	135 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 812 000	1 772 000	1 505 000	1 471 000
Expenditure	1 666 000	1 510 000	1 286 000	1 336 000
Operating Profit	145 000	261 000	220 000	135 000
Financial Income	0	0	0	0
Financial Costs	87 000	73 000	83 000	84 000
Financial Balance	−87 000	−73 000	−83 000	−84 000
Earnings Before Tax	59 000	188 000	137 000	51 000
Tax	13 000	41 000	26 000	11 000
Net Income	46 000	147 000	111 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 017 000	2 036 000	2 080 000	2 124 000
Total Current Assets	254 000	509 000	386 000	253 000
Total Assets	2 271 000	2 545 000	2 466 000	2 377 000
Total Retained Equity	277 000	232 000	225 000	114 000
Total Equity	298 000	253 000	246 000	135 000
Total Long-Term Debt	1 713 000	1 848 000	1 978 000	2 032 000
Total Current Debt	260 000	444 000	242 000	210 000
Total Equity and Debt	2 271 000	2 545 000	2 466 000	2 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 812 000	1 772 000	1 487 000	1 471 000
Other Income	0	0	18 000	0
Revenue	1 812 000	1 772 000	1 505 000	1 471 000
Cost of Goods Sold	35 000	32 000	17 000	81 000
Salary Costs	1 150 000	1 044 000	867 000	886 000
Depreciation	50 000	44 000	44 000	45 000
Impairment	0	0	0	0
Expenditure	1 666 000	1 510 000	1 286 000	1 336 000
Operating Profit	145 000	261 000	220 000	135 000
Financial Income	0	0	0	0
Financial Costs	87 000	73 000	83 000	84 000
Financial Balance	−87 000	−73 000	−83 000	−84 000
Dividends	0	0	0	0
Net Income	46 000	147 000	111 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 992 000	2 036 000	2 080 000	2 124 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	0	0	0
Total Tangible Assets	2 017 000	2 036 000	2 080 000	2 124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 017 000	2 036 000	2 080 000	2 124 000
Stock	42 000	65 000	58 000	47 000
Total Investments	0	0	0	0
Cash, Bank	180 000	397 000	323 000	202 000
Total Current Assets	254 000	509 000	386 000	253 000
Total Assets	2 271 000	2 545 000	2 466 000	2 377 000
Total Equity	298 000	253 000	246 000	135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 713 000	1 848 000	1 978 000	2 032 000
Creditors	28 000	21 000	12 000	20 000
Unpaid Taxes	116 000	132 000	118 000	103 000
Dividends	0	0	0	0
Other Current Debt	102 000	109 000	86 000	75 000
Total Current Debt	260 000	444 000	242 000	210 000
Total Equity and Debt	2 271 000	2 545 000	2 466 000	2 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,44 %	58,1 %	45,12 %	29,63 %
Debt-to-Equity Ratio	5,75	7,3	8,04	15,05
Operating Profit Margin	8 %	14,73 %	14,62 %	9,18 %
Current Ratio	0,98	1,15	1,6	1,2
Quick Ratio	1,17	1,34	2,1	1,55
Equity Ratio	0,13	0,1	0,1	0,06
Gross Profit Margin	98,07 %	98,19 %	98,87 %	94,49 %