MIN FRISØR AS

1394 NESBRU

Finances

Share Ownership

Return on Equity

174,4 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 342 000	3 141 000	3 011 000	3 236 000
Net Income	218 000	196 000	274 000	155 000
Total Assets	907 000	800 000	853 000	716 000
Total Equity	125 000	107 000	77 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 342 000	3 141 000	3 011 000	3 236 000
Expenditure	3 064 000	2 892 000	2 661 000	3 039 000
Operating Profit	278 000	251 000	350 000	197 000
Financial Income	3 000	1 000	2 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	1 000	2 000	2 000
Earnings Before Tax	280 000	251 000	351 000	199 000
Tax	62 000	55 000	77 000	44 000
Net Income	218 000	196 000	274 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	907 000	800 000	853 000	716 000
Total Assets	907 000	800 000	853 000	716 000
Total Retained Equity	115 000	97 000	0	0
Total Equity	125 000	107 000	77 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	782 000	693 000	776 000	686 000
Total Equity and Debt	907 000	800 000	853 000	716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 342 000	3 141 000	3 011 000	3 236 000
Other Income	0	0	0	0
Revenue	3 342 000	3 141 000	3 011 000	3 236 000
Cost of Goods Sold	264 000	291 000	296 000	322 000
Salary Costs	2 271 000	2 139 000	1 904 000	2 204 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 064 000	2 892 000	2 661 000	3 039 000
Operating Profit	278 000	251 000	350 000	197 000
Financial Income	3 000	1 000	2 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	1 000	2 000	2 000
Dividends	170 000	150 000	227 000	155 000
Net Income	218 000	196 000	274 000	155 000

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	137 000	102 000	92 000	97 000
Total Investments	0	0	0	0
Cash, Bank	769 000	649 000	759 000	614 000
Total Current Assets	907 000	800 000	853 000	716 000
Total Assets	907 000	800 000	853 000	716 000
Total Equity	125 000	107 000	77 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	31 000	29 000	19 000
Unpaid Taxes	262 000	235 000	248 000	241 000
Dividends	170 000	150 000	227 000	155 000
Other Current Debt	247 000	223 000	194 000	227 000
Total Current Debt	782 000	693 000	776 000	686 000
Total Equity and Debt	907 000	800 000	853 000	716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	174,4 %	183,18 %	355,84 %	516,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,32 %	7,99 %	11,62 %	6,09 %
Current Ratio	1,16	1,15	1,1	1,04
Quick Ratio	1,41	1,35	1,25	1,22
Equity Ratio	0,14	0,13	0,09	0,04
Gross Profit Margin	92,1 %	90,74 %	90,17 %	90,05 %