BUSTETROLLET FRISØR AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

7,97 %

Current Ratio

2,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 719 000	4 518 000	4 252 000	4 612 000
Net Income	70 000	414 000	−108 000	322 000
Total Assets	1 502 000	2 290 000	1 996 000	2 145 000
Total Equity	878 000	1 008 000	1 195 000	1 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 719 000	4 518 000	4 252 000	4 612 000
Expenditure	4 635 000	3 988 000	4 391 000	4 198 000
Operating Profit	85 000	530 000	−140 000	414 000
Financial Income	6 000	2 000	3 000	5 000
Financial Costs	2 000	0	1 000	4 000
Financial Balance	4 000	2 000	2 000	1 000
Earnings Before Tax	89 000	531 000	−137 000	415 000
Tax	20 000	118 000	−30 000	93 000
Net Income	70 000	414 000	−108 000	322 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	12 000	22 000	30 000
Total Current Assets	1 447 000	2 277 000	1 974 000	2 114 000
Total Assets	1 502 000	2 290 000	1 996 000	2 145 000
Total Retained Equity	826 000	956 000	1 143 000	1 250 000
Total Equity	878 000	1 008 000	1 195 000	1 302 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	624 000	1 281 000	802 000	842 000
Total Equity and Debt	1 502 000	2 290 000	1 996 000	2 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 719 000	4 518 000	4 212 000	4 612 000
Other Income	0	0	40 000	0
Revenue	4 719 000	4 518 000	4 252 000	4 612 000
Cost of Goods Sold	384 000	224 000	241 000	309 000
Salary Costs	3 554 000	3 185 000	3 540 000	3 155 000
Depreciation	13 000	6 000	7 000	38 000
Impairment	0	0	0	0
Expenditure	4 635 000	3 988 000	4 391 000	4 198 000
Operating Profit	85 000	530 000	−140 000	414 000
Financial Income	6 000	2 000	3 000	5 000
Financial Costs	2 000	0	1 000	4 000
Financial Balance	4 000	2 000	2 000	1 000
Dividends	0	0	0	0
Net Income	70 000	414 000	−108 000	322 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	10 000	9 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	45 000	6 000	13 000	20 000
Total Tangible Assets	45 000	6 000	13 000	20 000
Total Fiancial Fixed Assets	4 000	−4 000	0	0
Total Fixed Assets	55 000	12 000	22 000	30 000
Stock	172 000	238 000	189 000	185 000
Total Investments	0	0	0	0
Cash, Bank	1 234 000	1 981 000	1 701 000	1 910 000
Total Current Assets	1 447 000	2 277 000	1 974 000	2 114 000
Total Assets	1 502 000	2 290 000	1 996 000	2 145 000
Total Equity	878 000	1 008 000	1 195 000	1 302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	1 000	1 000	37 000
Unpaid Taxes	182 000	363 000	361 000	321 000
Dividends	0	0	0	0
Other Current Debt	409 000	800 000	439 000	387 000
Total Current Debt	624 000	1 281 000	802 000	842 000
Total Equity and Debt	1 502 000	2 290 000	1 996 000	2 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,97 %	41,07 %	−9,04 %	24,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,8 %	11,73 %	−3,29 %	8,98 %
Current Ratio	2,32	1,78	2,46	2,51
Quick Ratio	3,2	2,18	3,22	3,22
Equity Ratio	0,58	0,44	0,6	0,61
Gross Profit Margin	91,86 %	95,04 %	94,33 %	93,3 %