BECH FRISØR AS

8006 BODØ

Finances

Share Ownership

Return on Equity

226,37 %

Current Ratio

0,98

Debt-to-Equity Ratio

2,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 056 000	29 462 000	27 552 000	28 580 000
Net Income	2 309 000	2 607 000	2 462 000	2 675 000
Total Assets	12 024 000	14 644 000	10 676 000	9 278 000
Total Equity	1 020 000	511 000	305 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 056 000	29 462 000	27 552 000	28 580 000
Expenditure	26 736 000	25 903 000	24 204 000	24 914 000
Operating Profit	3 321 000	3 558 000	3 348 000	3 665 000
Financial Income	0	0	1 000	1 000
Financial Costs	357 000	212 000	191 000	233 000
Financial Balance	−357 000	−212 000	−190 000	−232 000
Earnings Before Tax	2 963 000	3 347 000	3 158 000	3 433 000
Tax	655 000	740 000	696 000	758 000
Net Income	2 309 000	2 607 000	2 462 000	2 675 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 021 000	2 863 000	1 245 000	1 450 000
Total Current Assets	8 003 000	11 780 000	9 430 000	7 828 000
Total Assets	12 024 000	14 644 000	10 676 000	9 278 000
Total Retained Equity	990 000	481 000	275 000	13 000
Total Equity	1 020 000	511 000	305 000	43 000
Total Long-Term Debt	2 858 000	3 200 000	219 000	550 000
Total Current Debt	8 145 000	10 932 000	10 152 000	8 685 000
Total Equity and Debt	12 024 000	14 644 000	10 676 000	9 278 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 598 000	28 966 000	26 762 000	28 202 000
Other Income	458 000	496 000	790 000	378 000
Revenue	30 056 000	29 462 000	27 552 000	28 580 000
Cost of Goods Sold	4 456 000	4 777 000	4 475 000	4 069 000
Salary Costs	17 182 000	16 769 000	15 367 000	16 618 000
Depreciation	556 000	387 000	416 000	388 000
Impairment	0	0	0	0
Expenditure	26 736 000	25 903 000	24 204 000	24 914 000
Operating Profit	3 321 000	3 558 000	3 348 000	3 665 000
Financial Income	0	0	1 000	1 000
Financial Costs	357 000	212 000	191 000	233 000
Financial Balance	−357 000	−212 000	−190 000	−232 000
Dividends	1 800 000	2 400 000	2 200 000	2 700 000
Net Income	2 309 000	2 607 000	2 462 000	2 675 000

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	3 711 000	2 863 000	1 245 000	1 450 000
Total Tangible Assets	3 711 000	2 863 000	1 245 000	1 450 000
Total Fiancial Fixed Assets	310 000	0	0	0
Total Fixed Assets	4 021 000	2 863 000	1 245 000	1 450 000
Stock	4 460 000	3 898 000	3 884 000	3 473 000
Total Investments	0	0	0	0
Cash, Bank	2 973 000	7 106 000	4 684 000	3 624 000
Total Current Assets	8 003 000	11 780 000	9 430 000	7 828 000
Total Assets	12 024 000	14 644 000	10 676 000	9 278 000
Total Equity	1 020 000	511 000	305 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 858 000	3 200 000	219 000	550 000
Creditors	972 000	2 450 000	958 000	1 093 000
Unpaid Taxes	2 051 000	1 888 000	2 111 000	2 123 000
Dividends	1 800 000	2 400 000	2 200 000	2 700 000
Other Current Debt	2 683 000	3 436 000	4 176 000	2 007 000
Total Current Debt	8 145 000	10 932 000	10 152 000	8 685 000
Total Equity and Debt	12 024 000	14 644 000	10 676 000	9 278 000

Financial indicators	2022	2021	2020	2019
Return on Equity	226,37 %	510,18 %	807,21 %	6 220,93 %
Debt-to-Equity Ratio	2,8	6,26	0,72	12,79
Operating Profit Margin	11,05 %	12,08 %	12,15 %	12,82 %
Current Ratio	0,98	1,08	0,93	0,9
Quick Ratio	2,17	1,67	1,5	1,5
Equity Ratio	0,08	0,03	0,03	0
Gross Profit Margin	85,17 %	83,79 %	83,76 %	85,76 %