WOW FRISØR AS

5309 KLEPPESTØ

Finances

Share Ownership

Return on Equity

5,06 %

Current Ratio

2,22

Debt-to-Equity Ratio

0,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 465 000	1 260 000	1 091 000
Net Income	18 000	68 000	77 000	37 000
Total Assets	845 000	663 000	734 000	483 000
Total Equity	356 000	338 000	270 000	193 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 465 000	1 260 000	1 091 000
Expenditure	1 250 000	1 366 000	1 146 000	1 034 000
Operating Profit	47 000	99 000	114 000	64 000
Financial Income	0	0	0	0
Financial Costs	17 000	4 000	13 000	16 000
Financial Balance	−17 000	−4 000	−13 000	−16 000
Earnings Before Tax	30 000	95 000	101 000	48 000
Tax	12 000	27 000	25 000	10 000
Net Income	18 000	68 000	77 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	288 000	185 000	268 000	188 000
Total Current Assets	557 000	478 000	466 000	295 000
Total Assets	845 000	663 000	734 000	483 000
Total Retained Equity	323 000	305 000	237 000	160 000
Total Equity	356 000	338 000	270 000	193 000
Total Long-Term Debt	238 000	12 000	82 000	133 000
Total Current Debt	251 000	313 000	382 000	157 000
Total Equity and Debt	845 000	663 000	734 000	483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 297 000	1 390 000	1 237 000	1 088 000
Other Income	0	75 000	22 000	3 000
Revenue	1 297 000	1 465 000	1 260 000	1 091 000
Cost of Goods Sold	164 000	206 000	229 000	243 000
Salary Costs	685 000	762 000	545 000	467 000
Depreciation	85 000	83 000	83 000	51 000
Impairment	0	0	0	0
Expenditure	1 250 000	1 366 000	1 146 000	1 034 000
Operating Profit	47 000	99 000	114 000	64 000
Financial Income	0	0	0	0
Financial Costs	17 000	4 000	13 000	16 000
Financial Balance	−17 000	−4 000	−13 000	−16 000
Dividends	0	0	0	0
Net Income	18 000	68 000	77 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	30 000	166 000	233 000	136 000
Total Intangible Assets	30 000	166 000	233 000	136 000
Real Eastate	228 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	19 000	35 000	52 000
Total Tangible Assets	258 000	19 000	35 000	52 000
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	288 000	185 000	268 000	188 000
Stock	312 000	239 000	193 000	163 000
Total Investments	0	0	0	0
Cash, Bank	222 000	235 000	243 000	121 000
Total Current Assets	557 000	478 000	466 000	295 000
Total Assets	845 000	663 000	734 000	483 000
Total Equity	356 000	338 000	270 000	193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	238 000	12 000	82 000	133 000
Creditors	107 000	87 000	194 000	30 000
Unpaid Taxes	49 000	90 000	66 000	51 000
Dividends	0	0	0	0
Other Current Debt	83 000	108 000	95 000	64 000
Total Current Debt	251 000	313 000	382 000	157 000
Total Equity and Debt	845 000	663 000	734 000	483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,06 %	20,12 %	28,52 %	19,17 %
Debt-to-Equity Ratio	0,67	0,04	0,3	0,69
Operating Profit Margin	3,62 %	6,76 %	9,05 %	5,87 %
Current Ratio	2,22	1,53	1,22	1,88
Quick Ratio	−9,13	6,46	2,47	−49,17
Equity Ratio	0,42	0,51	0,37	0,4
Gross Profit Margin	87,36 %	85,94 %	81,83 %	77,73 %