KERIM FRISØREN AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

46,52 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 575 000	2 059 000	1 663 000	1 289 000
Net Income	354 000	175 000	170 000	165 000
Total Assets	2 211 000	1 646 000	1 408 000	1 026 000
Total Equity	761 000	1 007 000	832 000	662 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 575 000	2 059 000	1 663 000	1 289 000
Expenditure	2 129 000	1 833 000	1 446 000	1 078 000
Operating Profit	446 000	226 000	217 000	212 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	1 000
Earnings Before Tax	445 000	225 000	218 000	212 000
Tax	92 000	50 000	48 000	47 000
Net Income	354 000	175 000	170 000	165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	74 000	83 000	92 000
Total Current Assets	2 147 000	1 572 000	1 325 000	935 000
Total Assets	2 211 000	1 646 000	1 408 000	1 026 000
Total Retained Equity	731 000	977 000	802 000	632 000
Total Equity	761 000	1 007 000	832 000	662 000
Total Long-Term Debt	3 000	11 000	14 000	18 000
Total Current Debt	1 448 000	629 000	562 000	346 000
Total Equity and Debt	2 211 000	1 646 000	1 408 000	1 026 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 575 000	2 059 000	1 652 000	1 289 000
Other Income	0	0	11 000	0
Revenue	2 575 000	2 059 000	1 663 000	1 289 000
Cost of Goods Sold	25 000	16 000	14 000	21 000
Salary Costs	1 742 000	1 504 000	1 144 000	769 000
Depreciation	9 000	9 000	9 000	7 000
Impairment	0	0	0	0
Expenditure	2 129 000	1 833 000	1 446 000	1 078 000
Operating Profit	446 000	226 000	217 000	212 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	1 000
Dividends	600 000	0	0	0
Net Income	354 000	175 000	170 000	165 000

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	12 000	21 000	30 000	39 000
Total Tangible Assets	12 000	21 000	30 000	39 000
Total Fiancial Fixed Assets	53 000	53 000	53 000	53 000
Total Fixed Assets	65 000	74 000	83 000	92 000
Stock	17 000	21 000	17 000	16 000
Total Investments	0	0	0	0
Cash, Bank	2 107 000	1 544 000	1 301 000	912 000
Total Current Assets	2 147 000	1 572 000	1 325 000	935 000
Total Assets	2 211 000	1 646 000	1 408 000	1 026 000
Total Equity	761 000	1 007 000	832 000	662 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	11 000	14 000	18 000
Creditors	39 000	30 000	25 000	18 000
Unpaid Taxes	255 000	176 000	129 000	98 000
Dividends	600 000	0	0	0
Other Current Debt	455 000	369 000	356 000	180 000
Total Current Debt	1 448 000	629 000	562 000	346 000
Total Equity and Debt	2 211 000	1 646 000	1 408 000	1 026 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,52 %	17,38 %	20,43 %	24,92 %
Debt-to-Equity Ratio	0	0,01	0,02	0,03
Operating Profit Margin	17,32 %	10,98 %	13,05 %	16,45 %
Current Ratio	1,48	2,5	2,36	2,7
Quick Ratio	1,5	2,59	2,43	2,83
Equity Ratio	0,34	0,61	0,59	0,65
Gross Profit Margin	99,03 %	99,22 %	99,16 %	98,37 %