BODØ BARBERSHOP AS

8006 BODØ

Finances

Share Ownership

Return on Equity

51,58 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 330 000	1 784 000	1 084 000	230 000
Net Income	49 000	8 000	27 000	6 000
Total Assets	668 000	483 000	301 000	134 000
Total Equity	95 000	46 000	37 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 330 000	1 784 000	1 084 000	230 000
Expenditure	2 268 000	1 776 000	1 057 000	224 000
Operating Profit	62 000	8 000	27 000	7 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	63 000	9 000	27 000	6 000
Tax	14 000	0	0	0
Net Income	49 000	8 000	27 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	14 000	20 000	25 000
Total Current Assets	660 000	469 000	281 000	109 000
Total Assets	668 000	483 000	301 000	134 000
Total Retained Equity	65 000	16 000	7 000	−20 000
Total Equity	95 000	46 000	37 000	10 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	571 000	437 000	264 000	124 000
Total Equity and Debt	668 000	483 000	301 000	134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 293 000	1 783 000	1 061 000	230 000
Other Income	37 000	1 000	23 000	0
Revenue	2 330 000	1 784 000	1 084 000	230 000
Cost of Goods Sold	220 000	166 000	61 000	35 000
Salary Costs	1 679 000	1 270 000	682 000	64 000
Depreciation	6 000	6 000	6 000	3 000
Impairment	0	0	0	0
Expenditure	2 268 000	1 776 000	1 057 000	224 000
Operating Profit	62 000	8 000	27 000	7 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	49 000	8 000	27 000	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	8 000	14 000	20 000	25 000
Total Tangible Assets	8 000	14 000	20 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	14 000	20 000	25 000
Stock	0	25 000	36 000	5 000
Total Investments	0	0	0	0
Cash, Bank	597 000	419 000	228 000	103 000
Total Current Assets	660 000	469 000	281 000	109 000
Total Assets	668 000	483 000	301 000	134 000
Total Equity	95 000	46 000	37 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	18 000	7 000	8 000	11 000
Unpaid Taxes	220 000	149 000	80 000	31 000
Dividends	0	0	0	0
Other Current Debt	321 000	282 000	176 000	82 000
Total Current Debt	571 000	437 000	264 000	124 000
Total Equity and Debt	668 000	483 000	301 000	134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,58 %	17,39 %	72,97 %	60 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	2,66 %	0,45 %	2,49 %	3,04 %
Current Ratio	1,16	1,07	1,06	0,88
Quick Ratio	1,16	1,14	1,23	0,92
Equity Ratio	0,14	0,1	0,12	0,07
Gross Profit Margin	90,56 %	90,7 %	94,37 %	84,78 %