FRISØR'N AS

7200 KYRKSÆTERØRA

Finances

Share Ownership

Return on Equity

130,95 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 092 000	3 566 000	3 133 000	3 005 000
Net Income	495 000	445 000	606 000	418 000
Total Assets	1 545 000	1 584 000	1 373 000	1 071 000
Total Equity	378 000	283 000	438 000	231 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 092 000	3 566 000	3 133 000	3 005 000
Expenditure	3 459 000	2 843 000	2 509 000	2 471 000
Operating Profit	632 000	724 000	624 000	535 000
Financial Income	4 000	1 000	2 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	4 000	1 000	2 000	1 000
Earnings Before Tax	637 000	725 000	626 000	536 000
Tax	141 000	280 000	20 000	118 000
Net Income	495 000	445 000	606 000	418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	0	11 000	26 000
Total Current Assets	1 532 000	1 584 000	1 362 000	1 045 000
Total Assets	1 545 000	1 584 000	1 373 000	1 071 000
Total Retained Equity	348 000	253 000	408 000	201 000
Total Equity	378 000	283 000	438 000	231 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 167 000	1 301 000	936 000	840 000
Total Equity and Debt	1 545 000	1 584 000	1 373 000	1 071 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 068 000	3 566 000	3 107 000	3 004 000
Other Income	23 000	0	26 000	1 000
Revenue	4 092 000	3 566 000	3 133 000	3 005 000
Cost of Goods Sold	412 000	489 000	367 000	300 000
Salary Costs	2 529 000	1 929 000	1 701 000	1 710 000
Depreciation	2 000	2 000	17 000	32 000
Impairment	0	0	0	0
Expenditure	3 459 000	2 843 000	2 509 000	2 471 000
Operating Profit	632 000	724 000	624 000	535 000
Financial Income	4 000	1 000	2 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	4 000	1 000	2 000	1 000
Dividends	400 000	600 000	400 000	300 000
Net Income	495 000	445 000	606 000	418 000

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	13 000	0	2 000	20 000
Total Tangible Assets	13 000	0	2 000	20 000
Total Fiancial Fixed Assets	0	0	9 000	7 000
Total Fixed Assets	13 000	0	11 000	26 000
Stock	367 000	313 000	320 000	333 000
Total Investments	0	0	0	0
Cash, Bank	1 155 000	1 217 000	1 020 000	705 000
Total Current Assets	1 532 000	1 584 000	1 362 000	1 045 000
Total Assets	1 545 000	1 584 000	1 373 000	1 071 000
Total Equity	378 000	283 000	438 000	231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	10 000	76 000	19 000
Unpaid Taxes	338 000	288 000	245 000	224 000
Dividends	400 000	600 000	400 000	300 000
Other Current Debt	268 000	242 000	194 000	178 000
Total Current Debt	1 167 000	1 301 000	936 000	840 000
Total Equity and Debt	1 545 000	1 584 000	1 373 000	1 071 000

Financial indicators	2022	2021	2020	2019
Return on Equity	130,95 %	157,24 %	138,36 %	180,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,44 %	20,3 %	19,92 %	17,8 %
Current Ratio	1,31	1,22	1,46	1,24
Quick Ratio	1,92	1,6	2,21	2,06
Equity Ratio	0,24	0,18	0,32	0,22
Gross Profit Margin	89,93 %	86,29 %	88,29 %	90,02 %