BUSTETROLLET FRISØR BØLERÅSEN AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

17,84 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 312 000	4 090 000	4 181 000	4 442 000
Net Income	81 000	214 000	137 000	305 000
Total Assets	1 184 000	1 317 000	1 293 000	1 417 000
Total Equity	454 000	623 000	610 000	673 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 312 000	4 090 000	4 181 000	4 442 000
Expenditure	4 207 000	3 815 000	4 004 000	4 050 000
Operating Profit	105 000	275 000	176 000	392 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	104 000	275 000	176 000	392 000
Tax	23 000	61 000	39 000	87 000
Net Income	81 000	214 000	137 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	304 000	329 000	366 000	404 000
Total Current Assets	880 000	988 000	927 000	1 013 000
Total Assets	1 184 000	1 317 000	1 293 000	1 417 000
Total Retained Equity	424 000	593 000	580 000	643 000
Total Equity	454 000	623 000	610 000	673 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	730 000	693 000	684 000	744 000
Total Equity and Debt	1 184 000	1 317 000	1 293 000	1 417 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 312 000	4 090 000	4 130 000	4 442 000
Other Income	0	0	51 000	0
Revenue	4 312 000	4 090 000	4 181 000	4 442 000
Cost of Goods Sold	318 000	238 000	288 000	277 000
Salary Costs	3 136 000	2 980 000	3 002 000	3 046 000
Depreciation	26 000	40 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	4 207 000	3 815 000	4 004 000	4 050 000
Operating Profit	105 000	275 000	176 000	392 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	81 000	214 000	137 000	305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	7 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	146 000	172 000	212 000	253 000
Total Tangible Assets	146 000	172 000	212 000	253 000
Total Fiancial Fixed Assets	151 000	151 000	151 000	150 000
Total Fixed Assets	304 000	329 000	366 000	404 000
Stock	144 000	207 000	148 000	183 000
Total Investments	0	0	0	0
Cash, Bank	696 000	744 000	758 000	828 000
Total Current Assets	880 000	988 000	927 000	1 013 000
Total Assets	1 184 000	1 317 000	1 293 000	1 417 000
Total Equity	454 000	623 000	610 000	673 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	37 000	2 000	18 000	32 000
Unpaid Taxes	323 000	299 000	302 000	290 000
Dividends	0	0	0	0
Other Current Debt	347 000	329 000	322 000	334 000
Total Current Debt	730 000	693 000	684 000	744 000
Total Equity and Debt	1 184 000	1 317 000	1 293 000	1 417 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,84 %	34,35 %	22,46 %	45,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,44 %	6,72 %	4,21 %	8,82 %
Current Ratio	1,21	1,43	1,36	1,36
Quick Ratio	1,5	2,03	1,73	1,81
Equity Ratio	0,38	0,47	0,47	0,47
Gross Profit Margin	92,63 %	94,18 %	93,11 %	93,76 %