BJØRNDAL FRISØR SALONG AS

1275 OSLO

Finances

Share Ownership

Return on Equity

49,84 %

Current Ratio

0,03

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	758 000	674 000	686 000	266 000
Net Income	−152 000	−175 000	138 000	62 000
Total Assets	10 000	133 000	183 000	41 000
Total Equity	−305 000	−152 000	23 000	−115 000

Income (NOK)	2022	2021	2020	2019
Revenue	758 000	674 000	686 000	266 000
Expenditure	859 000	898 000	509 000	186 000
Operating Profit	−101 000	−225 000	177 000	79 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−101 000	−225 000	177 000	79 000
Tax	51 000	−49 000	39 000	17 000
Net Income	−152 000	−175 000	138 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	51 000	2 000	41 000
Total Current Assets	10 000	81 000	181 000	0
Total Assets	10 000	133 000	183 000	41 000
Total Retained Equity	−335 000	−182 000	−7 000	−145 000
Total Equity	−305 000	−152 000	23 000	−115 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	315 000	285 000	160 000	156 000
Total Equity and Debt	10 000	133 000	183 000	41 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	758 000	674 000	686 000	266 000
Other Income	0	0	0	0
Revenue	758 000	674 000	686 000	266 000
Cost of Goods Sold	89 000	5 000	3 000	0
Salary Costs	444 000	712 000	369 000	107 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	859 000	898 000	509 000	186 000
Operating Profit	−101 000	−225 000	177 000	79 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−152 000	−175 000	138 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	51 000	2 000	41 000
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	51 000	2 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	81 000	181 000	0
Total Current Assets	10 000	81 000	181 000	0
Total Assets	10 000	133 000	183 000	41 000
Total Equity	−305 000	−152 000	23 000	−115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	69 000	0	0	0
Unpaid Taxes	64 000	120 000	32 000	0
Dividends	0	0	0	0
Other Current Debt	182 000	165 000	128 000	156 000
Total Current Debt	315 000	285 000	160 000	156 000
Total Equity and Debt	10 000	133 000	183 000	41 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,84 %	115,13 %	600 %	−53,91 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−13,32 %	−33,38 %	25,8 %	29,7 %
Current Ratio	0,03	0,28	1,13	0
Quick Ratio	0,03	0,28	1,13	0
Equity Ratio	−30,5	−1,14	0,13	−2,8
Gross Profit Margin	88,26 %	99,26 %	99,56 %	100 %