NY OSKAR FRISØR AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

42,79 %

Current Ratio

0,34

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 796 000	1 643 000	1 440 000
Net Income	−86 000	122 000	132 000	35 000
Total Assets	147 000	160 000	43 000	49 000
Total Equity	−201 000	−114 000	−236 000	−368 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 182 000	1 796 000	1 643 000	1 440 000
Expenditure	2 289 000	1 640 000	1 474 000	1 389 000
Operating Profit	−107 000	155 000	169 000	52 000
Financial Income	0	1 000	0	0
Financial Costs	3 000	0	0	7 000
Financial Balance	−3 000	1 000	0	−7 000
Earnings Before Tax	−110 000	156 000	169 000	45 000
Tax	−24 000	34 000	37 000	10 000
Net Income	−86 000	122 000	132 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	4 000	6 000	7 000
Total Current Assets	119 000	155 000	38 000	42 000
Total Assets	147 000	160 000	43 000	49 000
Total Retained Equity	−231 000	−144 000	−266 000	−398 000
Total Equity	−201 000	−114 000	−236 000	−368 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	348 000	274 000	279 000	417 000
Total Equity and Debt	147 000	160 000	43 000	49 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 182 000	1 796 000	1 643 000	1 440 000
Other Income	0	0	0	0
Revenue	2 182 000	1 796 000	1 643 000	1 440 000
Cost of Goods Sold	11 000	16 000	69 000	51 000
Salary Costs	641 000	735 000	285 000	517 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 289 000	1 640 000	1 474 000	1 389 000
Operating Profit	−107 000	155 000	169 000	52 000
Financial Income	0	1 000	0	0
Financial Costs	3 000	0	0	7 000
Financial Balance	−3 000	1 000	0	−7 000
Dividends	0	0	0	0
Net Income	−86 000	122 000	132 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	4 000	6 000	7 000
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	28 000	4 000	6 000	7 000
Stock	16 000	13 000	16 000	29 000
Total Investments	0	0	0	0
Cash, Bank	89 000	143 000	22 000	11 000
Total Current Assets	119 000	155 000	38 000	42 000
Total Assets	147 000	160 000	43 000	49 000
Total Equity	−201 000	−114 000	−236 000	−368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	29 000	6 000	89 000	123 000
Unpaid Taxes	173 000	149 000	55 000	21 000
Dividends	0	0	0	0
Other Current Debt	146 000	86 000	100 000	265 000
Total Current Debt	348 000	274 000	279 000	417 000
Total Equity and Debt	147 000	160 000	43 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,79 %	−107,02 %	−55,93 %	−9,51 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−4,9 %	8,63 %	10,29 %	3,61 %
Current Ratio	0,34	0,57	0,14	0,1
Quick Ratio	0,36	0,59	0,14	0,11
Equity Ratio	−1,37	−0,71	−5,49	−7,51
Gross Profit Margin	99,5 %	99,11 %	95,8 %	96,46 %