FRISØRPIKENE AS

0487 OSLO

Finances

Share Ownership

Return on Equity

−3,3 %

Current Ratio

2,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 355 000	4 063 000	3 615 000	4 548 000
Net Income	−42 000	180 000	136 000	25 000
Total Assets	2 282 000	2 241 000	1 917 000	1 653 000
Total Equity	1 272 000	1 314 000	1 133 000	998 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 355 000	4 063 000	3 615 000	4 548 000
Expenditure	4 401 000	3 823 000	3 441 000	4 522 000
Operating Profit	−46 000	239 000	175 000	46 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	4 000
Financial Balance	−2 000	−1 000	0	−3 000
Earnings Before Tax	−48 000	239 000	175 000	43 000
Tax	−7 000	58 000	39 000	17 000
Net Income	−42 000	180 000	136 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	256 000	258 000	277 000	298 000
Total Current Assets	2 025 000	1 984 000	1 639 000	1 355 000
Total Assets	2 282 000	2 241 000	1 917 000	1 653 000
Total Retained Equity	1 248 000	1 289 000	1 109 000	973 000
Total Equity	1 272 000	1 314 000	1 133 000	998 000
Total Long-Term Debt	16 000	23 000	18 000	12 000
Total Current Debt	994 000	905 000	765 000	643 000
Total Equity and Debt	2 282 000	2 241 000	1 917 000	1 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 354 000	4 063 000	3 565 000	4 548 000
Other Income	1 000	0	49 000	0
Revenue	4 355 000	4 063 000	3 615 000	4 548 000
Cost of Goods Sold	403 000	435 000	581 000	680 000
Salary Costs	3 059 000	2 581 000	2 162 000	3 133 000
Depreciation	1 000	19 000	21 000	21 000
Impairment	0	0	0	0
Expenditure	4 401 000	3 823 000	3 441 000	4 522 000
Operating Profit	−46 000	239 000	175 000	46 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	4 000
Financial Balance	−2 000	−1 000	0	−3 000
Dividends	0	0	0	0
Net Income	−42 000	180 000	136 000	25 000

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	1 000	8 000	16 000
Fixtures	256 000	256 000	269 000	282 000
Total Tangible Assets	256 000	258 000	277 000	298 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	256 000	258 000	277 000	298 000
Stock	69 000	69 000	103 000	103 000
Total Investments	0	0	0	0
Cash, Bank	1 220 000	1 206 000	921 000	1 244 000
Total Current Assets	2 025 000	1 984 000	1 639 000	1 355 000
Total Assets	2 282 000	2 241 000	1 917 000	1 653 000
Total Equity	1 272 000	1 314 000	1 133 000	998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	23 000	18 000	12 000
Creditors	66 000	12 000	29 000	60 000
Unpaid Taxes	288 000	312 000	165 000	313 000
Dividends	0	0	0	0
Other Current Debt	640 000	527 000	538 000	265 000
Total Current Debt	994 000	905 000	765 000	643 000
Total Equity and Debt	2 282 000	2 241 000	1 917 000	1 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,3 %	13,7 %	12 %	2,51 %
Debt-to-Equity Ratio	0,01	0,02	0,02	0,01
Operating Profit Margin	−1,06 %	5,88 %	4,84 %	1,01 %
Current Ratio	2,04	2,19	2,14	2,11
Quick Ratio	2,19	2,37	2,48	2,51
Equity Ratio	0,56	0,59	0,59	0,6
Gross Profit Margin	90,75 %	89,29 %	83,93 %	85,05 %