ARNE FRISØR AS

5170 BJØRNDALSTRÆ

Finances

Share Ownership

Return on Equity

56,58 %

Current Ratio

2,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 263 000	590 000	121 000	0
Net Income	271 000	157 000	21 000	0
Total Assets	745 000	336 000	69 000	30 000
Total Equity	479 000	208 000	51 000	30 000

Income (NOK)	2022	2021	2020
Revenue	1 263 000	590 000	121 000
Expenditure	913 000	381 000	94 000
Operating Profit	350 000	209 000	27 000
Financial Income	0	0	0
Financial Costs	2 000	8 000	0
Financial Balance	−2 000	−8 000	0
Earnings Before Tax	347 000	201 000	27 000
Tax	76 000	44 000	6 000
Net Income	271 000	157 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	0	0	0
Total Current Assets	655 000	336 000	69 000	30 000
Total Assets	745 000	336 000	69 000	30 000
Total Retained Equity	449 000	178 000	21 000	0
Total Equity	479 000	208 000	51 000	30 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	265 000	128 000	19 000	0
Total Equity and Debt	745 000	336 000	69 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 263 000	590 000	121 000
Other Income	0	0	0
Revenue	1 263 000	590 000	121 000
Cost of Goods Sold	68 000	19 000	6 000
Salary Costs	514 000	140 000	0
Depreciation	10 000	0	0
Impairment	0	0	0
Expenditure	913 000	381 000	94 000
Operating Profit	350 000	209 000	27 000
Financial Income	0	0	0
Financial Costs	2 000	8 000	0
Financial Balance	−2 000	−8 000	0
Dividends	0	0	0
Net Income	271 000	157 000	21 000

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	90 000	0	0	0
Total Tangible Assets	90 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	90 000	0	0	0
Stock	2 000	29 000	0	0
Total Investments	0	0	0	0
Cash, Bank	581 000	205 000	23 000	30 000
Total Current Assets	655 000	336 000	69 000	30 000
Total Assets	745 000	336 000	69 000	30 000
Total Equity	479 000	208 000	51 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	6 000	5 000	6 000	0
Unpaid Taxes	103 000	68 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	81 000	11 000	0	0
Total Current Debt	265 000	128 000	19 000	0
Total Equity and Debt	745 000	336 000	69 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,58 %	75,48 %	41,18 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,71 %	35,42 %	22,31 %	-
Current Ratio	2,47	2,63	3,63	-
Quick Ratio	2,49	3,39	3,63	-
Equity Ratio	0,64	0,62	0,74	1
Gross Profit Margin	94,62 %	96,78 %	95,04 %	-