BINGEN FRISØR AS

4370 EGERSUND

Finances

Share Ownership

Return on Equity

37,33 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 074 000	4 100 000	4 035 000	4 333 000
Net Income	458 000	798 000	545 000	424 000
Total Assets	2 388 000	1 976 000	2 308 000	1 799 000
Total Equity	1 227 000	1 169 000	871 000	826 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 074 000	4 100 000	4 035 000	4 333 000
Expenditure	3 495 000	3 081 000	3 318 000	3 775 000
Operating Profit	580 000	1 020 000	717 000	557 000
Financial Income	7 000	4 000	0	1 000
Financial Costs	6 000	5 000	5 000	4 000
Financial Balance	1 000	−1 000	−5 000	−3 000
Earnings Before Tax	580 000	1 019 000	712 000	553 000
Tax	123 000	221 000	167 000	130 000
Net Income	458 000	798 000	545 000	424 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	0	6 000	78 000
Total Current Assets	2 325 000	1 976 000	2 303 000	1 721 000
Total Assets	2 388 000	1 976 000	2 308 000	1 799 000
Total Retained Equity	1 197 000	1 139 000	841 000	796 000
Total Equity	1 227 000	1 169 000	871 000	826 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 162 000	807 000	1 437 000	974 000
Total Equity and Debt	2 388 000	1 976 000	2 308 000	1 799 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 073 000	4 000 000	3 799 000	4 333 000
Other Income	1 000	100 000	236 000	0
Revenue	4 074 000	4 100 000	4 035 000	4 333 000
Cost of Goods Sold	474 000	455 000	481 000	498 000
Salary Costs	2 422 000	2 065 000	2 192 000	2 614 000
Depreciation	8 000	6 000	72 000	68 000
Impairment	0	0	0	0
Expenditure	3 495 000	3 081 000	3 318 000	3 775 000
Operating Profit	580 000	1 020 000	717 000	557 000
Financial Income	7 000	4 000	0	1 000
Financial Costs	6 000	5 000	5 000	4 000
Financial Balance	1 000	−1 000	−5 000	−3 000
Dividends	400 000	500 000	500 000	0
Net Income	458 000	798 000	545 000	424 000

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	6 000	78 000
Fixtures	63 000	0	0	0
Total Tangible Assets	63 000	0	6 000	78 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	63 000	0	6 000	78 000
Stock	456 000	427 000	348 000	327 000
Total Investments	0	0	0	0
Cash, Bank	1 798 000	1 515 000	1 871 000	1 333 000
Total Current Assets	2 325 000	1 976 000	2 303 000	1 721 000
Total Assets	2 388 000	1 976 000	2 308 000	1 799 000
Total Equity	1 227 000	1 169 000	871 000	826 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	83 000	61 000	63 000	60 000
Unpaid Taxes	263 000	244 000	243 000	317 000
Dividends	400 000	500 000	500 000	0
Other Current Debt	292 000	280 000	465 000	467 000
Total Current Debt	1 162 000	807 000	1 437 000	974 000
Total Equity and Debt	2 388 000	1 976 000	2 308 000	1 799 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,33 %	68,26 %	62,57 %	51,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,24 %	24,88 %	17,77 %	12,85 %
Current Ratio	2	2,45	1,6	1,77
Quick Ratio	3,29	5,2	2,11	2,66
Equity Ratio	0,51	0,59	0,38	0,46
Gross Profit Margin	88,37 %	88,9 %	88,08 %	88,51 %