PIAS FRISØR AS

4260 TORVASTAD

Finances

Share Ownership

Return on Equity

74,47 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	961 000	869 000	739 000	745 000
Net Income	70 000	−3 000	−34 000	9 000
Total Assets	298 000	224 000	204 000	181 000
Total Equity	94 000	24 000	27 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	961 000	869 000	739 000	745 000
Expenditure	881 000	872 000	775 000	736 000
Operating Profit	81 000	−3 000	−35 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	80 000	−3 000	−35 000	10 000
Tax	11 000	0	−1 000	1 000
Net Income	70 000	−3 000	−34 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	298 000	224 000	204 000	181 000
Total Assets	298 000	224 000	204 000	181 000
Total Retained Equity	64 000	−6 000	−3 000	31 000
Total Equity	94 000	24 000	27 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	204 000	200 000	177 000	120 000
Total Equity and Debt	298 000	224 000	204 000	181 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	961 000	869 000	739 000	743 000
Other Income	0	0	0	2 000
Revenue	961 000	869 000	739 000	745 000
Cost of Goods Sold	123 000	139 000	106 000	92 000
Salary Costs	595 000	586 000	526 000	493 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	881 000	872 000	775 000	736 000
Operating Profit	81 000	−3 000	−35 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	70 000	−3 000	−34 000	9 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	62 000	66 000	65 000	61 000
Total Investments	0	0	0	0
Cash, Bank	231 000	151 000	136 000	118 000
Total Current Assets	298 000	224 000	204 000	181 000
Total Assets	298 000	224 000	204 000	181 000
Total Equity	94 000	24 000	27 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	2 000	1 000
Unpaid Taxes	78 000	69 000	60 000	53 000
Dividends	0	0	0	0
Other Current Debt	115 000	130 000	116 000	65 000
Total Current Debt	204 000	200 000	177 000	120 000
Total Equity and Debt	298 000	224 000	204 000	181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,47 %	−12,5 %	−125,93 %	14,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,43 %	−0,35 %	−4,74 %	1,34 %
Current Ratio	1,46	1,12	1,15	1,51
Quick Ratio	2,1	1,67	1,82	3,07
Equity Ratio	0,32	0,11	0,13	0,34
Gross Profit Margin	87,2 %	84 %	85,66 %	87,65 %