NOR FRISØR AS

1608 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

5,39 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	379 000	236 000	388 000	377 000
Net Income	−53 000	−288 000	−86 000	−405 000
Total Assets	37 000	50 000	49 000	70 000
Total Equity	−983 000	−930 000	−642 000	−555 000

Income (NOK)	2022	2021	2020	2019
Revenue	379 000	236 000	388 000	377 000
Expenditure	433 000	523 000	474 000	783 000
Operating Profit	−53 000	−287 000	−86 000	−405 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	−53 000	−288 000	−86 000	−405 000
Tax	0	0	0	0
Net Income	−53 000	−288 000	−86 000	−405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	33 000	41 000	51 000
Total Current Assets	11 000	17 000	8 000	19 000
Total Assets	37 000	50 000	49 000	70 000
Total Retained Equity	−1 013 000	−960 000	−672 000	−585 000
Total Equity	−983 000	−930 000	−642 000	−555 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 020 000	980 000	690 000	625 000
Total Equity and Debt	37 000	50 000	49 000	70 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	377 000	236 000	366 000	377 000
Other Income	3 000	0	23 000	0
Revenue	379 000	236 000	388 000	377 000
Cost of Goods Sold	18 000	22 000	39 000	48 000
Salary Costs	215 000	298 000	241 000	526 000
Depreciation	7 000	8 000	10 000	13 000
Impairment	0	0	0	0
Expenditure	433 000	523 000	474 000	783 000
Operating Profit	−53 000	−287 000	−86 000	−405 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	−53 000	−288 000	−86 000	−405 000

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	26 000	33 000	41 000	51 000
Total Tangible Assets	26 000	33 000	41 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	33 000	41 000	51 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	15 000	6 000	18 000
Total Current Assets	11 000	17 000	8 000	19 000
Total Assets	37 000	50 000	49 000	70 000
Total Equity	−983 000	−930 000	−642 000	−555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	6 000	11 000	8 000
Unpaid Taxes	56 000	32 000	51 000	26 000
Dividends	0	0	0	0
Other Current Debt	962 000	942 000	628 000	591 000
Total Current Debt	1 020 000	980 000	690 000	625 000
Total Equity and Debt	37 000	50 000	49 000	70 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,39 %	30,97 %	13,4 %	72,97 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−13,98 %	−121,61 %	−22,16 %	−107,43 %
Current Ratio	0,01	0,02	0,01	0,03
Quick Ratio	0,01	0,02	0,01	0,03
Equity Ratio	−26,57	−18,6	−13,1	−7,93
Gross Profit Margin	95,25 %	90,68 %	89,95 %	87,27 %