TROMSØ FRISØR AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

42,51 %

Current Ratio

2,8

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 389 000	3 223 000	2 830 000	2 896 000
Net Income	471 000	380 000	295 000	183 000
Total Assets	1 726 000	1 152 000	745 000	739 000
Total Equity	1 108 000	637 000	258 000	313 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 389 000	3 223 000	2 830 000	2 896 000
Expenditure	2 782 000	2 730 000	2 437 000	2 662 000
Operating Profit	607 000	493 000	393 000	235 000
Financial Income	0	0	0	0
Financial Costs	3 000	7 000	15 000	1 000
Financial Balance	−3 000	−7 000	−15 000	−1 000
Earnings Before Tax	604 000	487 000	378 000	234 000
Tax	133 000	107 000	83 000	52 000
Net Income	471 000	380 000	295 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	72 000	136 000	220 000
Total Current Assets	1 704 000	1 079 000	609 000	519 000
Total Assets	1 726 000	1 152 000	745 000	739 000
Total Retained Equity	1 078 000	607 000	228 000	283 000
Total Equity	1 108 000	637 000	258 000	313 000
Total Long-Term Debt	9 000	43 000	77 000	0
Total Current Debt	609 000	471 000	410 000	426 000
Total Equity and Debt	1 726 000	1 152 000	745 000	739 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 344 000	3 122 000	2 649 000	2 800 000
Other Income	46 000	101 000	180 000	96 000
Revenue	3 389 000	3 223 000	2 830 000	2 896 000
Cost of Goods Sold	8 000	18 000	−25 000	42 000
Salary Costs	2 099 000	1 626 000	1 457 000	1 430 000
Depreciation	0	73 000	97 000	97 000
Impairment	0	0	0	0
Expenditure	2 782 000	2 730 000	2 437 000	2 662 000
Operating Profit	607 000	493 000	393 000	235 000
Financial Income	0	0	0	0
Financial Costs	3 000	7 000	15 000	1 000
Financial Balance	−3 000	−7 000	−15 000	−1 000
Dividends	0	0	0	0
Net Income	471 000	380 000	295 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	58 000	135 000
Total Intangible Assets	22 000	27 000	76 000	140 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	15 000	35 000
Total Tangible Assets	0	0	15 000	35 000
Total Fiancial Fixed Assets	0	45 000	45 000	45 000
Total Fixed Assets	22 000	72 000	136 000	220 000
Stock	53 000	53 000	53 000	8 000
Total Investments	0	0	0	0
Cash, Bank	70 000	440 000	31 000	95 000
Total Current Assets	1 704 000	1 079 000	609 000	519 000
Total Assets	1 726 000	1 152 000	745 000	739 000
Total Equity	1 108 000	637 000	258 000	313 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	43 000	77 000	0
Creditors	0	20 000	4 000	0
Unpaid Taxes	200 000	171 000	171 000	151 000
Dividends	0	0	0	0
Other Current Debt	282 000	164 000	138 000	212 000
Total Current Debt	609 000	471 000	410 000	426 000
Total Equity and Debt	1 726 000	1 152 000	745 000	739 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,51 %	59,65 %	114,34 %	58,47 %
Debt-to-Equity Ratio	0,01	0,07	0,3	0
Operating Profit Margin	17,91 %	15,3 %	13,89 %	8,11 %
Current Ratio	2,8	2,29	1,49	1,22
Quick Ratio	3,06	2,58	1,71	1,24
Equity Ratio	0,64	0,55	0,35	0,42
Gross Profit Margin	99,76 %	99,44 %	100,88 %	98,55 %