I'EN FRISØR BJORBEKK AS

4824 BJORBEKK

Finances

Share Ownership

Return on Equity

65,78 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 751 000	2 329 000	2 017 000	2 158 000
Net Income	394 000	106 000	285 000	217 000
Total Assets	1 512 000	1 175 000	1 261 000	1 069 000
Total Equity	599 000	405 000	448 000	313 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 751 000	2 329 000	2 017 000	2 158 000
Expenditure	2 245 000	2 193 000	1 651 000	1 869 000
Operating Profit	505 000	136 000	365 000	289 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	7 000
Financial Balance	0	0	−1 000	−6 000
Earnings Before Tax	506 000	136 000	364 000	283 000
Tax	111 000	30 000	79 000	66 000
Net Income	394 000	106 000	285 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	14 000	21 000	30 000
Total Current Assets	1 505 000	1 161 000	1 240 000	1 039 000
Total Assets	1 512 000	1 175 000	1 261 000	1 069 000
Total Retained Equity	499 000	305 000	348 000	213 000
Total Equity	599 000	405 000	448 000	313 000
Total Long-Term Debt	0	0	0	46 000
Total Current Debt	913 000	770 000	813 000	709 000
Total Equity and Debt	1 512 000	1 175 000	1 261 000	1 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 637 000	2 185 000	1 876 000	2 127 000
Other Income	114 000	144 000	141 000	31 000
Revenue	2 751 000	2 329 000	2 017 000	2 158 000
Cost of Goods Sold	304 000	420 000	256 000	261 000
Salary Costs	1 527 000	1 369 000	1 053 000	1 232 000
Depreciation	7 000	7 000	9 000	39 000
Impairment	0	0	0	0
Expenditure	2 245 000	2 193 000	1 651 000	1 869 000
Operating Profit	505 000	136 000	365 000	289 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	7 000
Financial Balance	0	0	−1 000	−6 000
Dividends	200 000	0	150 000	100 000
Net Income	394 000	106 000	285 000	217 000

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	7 000	14 000	21 000	30 000
Total Tangible Assets	7 000	14 000	21 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	14 000	21 000	30 000
Stock	281 000	247 000	283 000	218 000
Total Investments	0	0	0	0
Cash, Bank	1 171 000	903 000	935 000	809 000
Total Current Assets	1 505 000	1 161 000	1 240 000	1 039 000
Total Assets	1 512 000	1 175 000	1 261 000	1 069 000
Total Equity	599 000	405 000	448 000	313 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	46 000
Creditors	21 000	10 000	31 000	37 000
Unpaid Taxes	209 000	158 000	132 000	89 000
Dividends	200 000	0	150 000	100 000
Other Current Debt	371 000	573 000	421 000	417 000
Total Current Debt	913 000	770 000	813 000	709 000
Total Equity and Debt	1 512 000	1 175 000	1 261 000	1 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,78 %	26,17 %	63,62 %	69,33 %
Debt-to-Equity Ratio	0	0	0	0,15
Operating Profit Margin	18,36 %	5,84 %	18,1 %	13,39 %
Current Ratio	1,65	1,51	1,53	1,47
Quick Ratio	2,38	2,22	2,34	2,12
Equity Ratio	0,4	0,34	0,36	0,29
Gross Profit Margin	88,95 %	81,97 %	87,31 %	87,91 %