RAADHUSET FRISØR AS

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

14,05 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 440 000	1 246 000	1 447 000
Net Income	67 000	136 000	2 000	17 000
Total Assets	814 000	711 000	550 000	553 000
Total Equity	477 000	410 000	274 000	272 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 440 000	1 246 000	1 447 000
Expenditure	1 222 000	1 263 000	1 241 000	1 423 000
Operating Profit	79 000	177 000	5 000	24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	79 000	177 000	6 000	24 000
Tax	11 000	41 000	3 000	7 000
Net Income	67 000	136 000	2 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	127 000	35 000	52 000	70 000
Total Current Assets	687 000	676 000	498 000	482 000
Total Assets	814 000	711 000	550 000	553 000
Total Retained Equity	382 000	315 000	180 000	177 000
Total Equity	477 000	410 000	274 000	272 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	336 000	302 000	276 000	281 000
Total Equity and Debt	814 000	711 000	550 000	553 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 301 000	1 319 000	1 218 000	1 447 000
Other Income	0	121 000	27 000	0
Revenue	1 301 000	1 440 000	1 246 000	1 447 000
Cost of Goods Sold	124 000	192 000	197 000	182 000
Salary Costs	734 000	753 000	724 000	921 000
Depreciation	21 000	17 000	18 000	22 000
Impairment	0	0	0	0
Expenditure	1 222 000	1 263 000	1 241 000	1 423 000
Operating Profit	79 000	177 000	5 000	24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	67 000	136 000	2 000	17 000

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	127 000	35 000	52 000	70 000
Total Tangible Assets	127 000	35 000	52 000	70 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	127 000	35 000	52 000	70 000
Stock	54 000	40 000	40 000	61 000
Total Investments	0	0	0	0
Cash, Bank	628 000	631 000	458 000	418 000
Total Current Assets	687 000	676 000	498 000	482 000
Total Assets	814 000	711 000	550 000	553 000
Total Equity	477 000	410 000	274 000	272 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	138 000	13 000	15 000	14 000
Unpaid Taxes	51 000	94 000	100 000	98 000
Dividends	0	0	0	0
Other Current Debt	137 000	154 000	158 000	161 000
Total Current Debt	336 000	302 000	276 000	281 000
Total Equity and Debt	814 000	711 000	550 000	553 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,05 %	33,17 %	0,73 %	6,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,07 %	12,29 %	0,4 %	1,66 %
Current Ratio	2,04	2,24	1,8	1,72
Quick Ratio	2,44	2,58	2,11	2,19
Equity Ratio	0,59	0,58	0,5	0,49
Gross Profit Margin	90,47 %	86,67 %	84,19 %	87,42 %