TRENDY FRISØR HAIR AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

8,66 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 334 000	2 306 000	2 138 000	2 403 000
Net Income	33 000	−58 000	110 000	−6 000
Total Assets	690 000	650 000	750 000	619 000
Total Equity	381 000	348 000	406 000	296 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 334 000	2 306 000	2 138 000	2 403 000
Expenditure	2 275 000	2 364 000	2 021 000	2 409 000
Operating Profit	33 000	−58 000	117 000	−6 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	33 000	−58 000	117 000	−6 000
Tax	0	0	7 000	0
Net Income	33 000	−58 000	110 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	690 000	650 000	750 000	619 000
Total Assets	690 000	650 000	750 000	619 000
Total Retained Equity	281 000	248 000	306 000	196 000
Total Equity	381 000	348 000	406 000	296 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	309 000	302 000	344 000	323 000
Total Equity and Debt	690 000	650 000	750 000	619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 307 000	2 262 000	2 070 000	2 403 000
Other Income	27 000	43 000	68 000	0
Revenue	2 334 000	2 306 000	2 138 000	2 403 000
Cost of Goods Sold	348 000	374 000	327 000	322 000
Salary Costs	1 436 000	1 505 000	1 285 000	1 608 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 275 000	2 364 000	2 021 000	2 409 000
Operating Profit	33 000	−58 000	117 000	−6 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	33 000	−58 000	110 000	−6 000

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	258 000	232 000	215 000	211 000
Total Investments	0	0	0	0
Cash, Bank	420 000	404 000	506 000	379 000
Total Current Assets	690 000	650 000	750 000	619 000
Total Assets	690 000	650 000	750 000	619 000
Total Equity	381 000	348 000	406 000	296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	7 000	3 000	17 000
Unpaid Taxes	136 000	153 000	163 000	155 000
Dividends	0	0	0	0
Other Current Debt	149 000	143 000	171 000	151 000
Total Current Debt	309 000	302 000	344 000	323 000
Total Equity and Debt	690 000	650 000	750 000	619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,66 %	−16,67 %	27,09 %	−2,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,41 %	−2,52 %	5,47 %	−0,25 %
Current Ratio	2,23	2,15	2,18	1,92
Quick Ratio	13,53	9,29	5,81	5,53
Equity Ratio	0,55	0,54	0,54	0,48
Gross Profit Margin	85,09 %	83,78 %	84,71 %	86,6 %