FJELLSTRAND FRISØR AS

1458 FJELLSTRAND

Finances

Share Ownership

Return on Equity

28,08 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 898 000	2 989 000	3 208 000	3 492 000
Net Income	107 000	−155 000	188 000	4 000
Total Assets	858 000	831 000	1 069 000	892 000
Total Equity	381 000	274 000	529 000	442 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 898 000	2 989 000	3 208 000	3 492 000
Expenditure	2 849 000	3 144 000	3 001 000	3 488 000
Operating Profit	107 000	−155 000	208 000	3 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	107 000	−155 000	208 000	4 000
Tax	0	0	20 000	0
Net Income	107 000	−155 000	188 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	14 000	49 000	66 000
Total Current Assets	856 000	817 000	1 020 000	826 000
Total Assets	858 000	831 000	1 069 000	892 000
Total Retained Equity	−57 000	−163 000	91 000	4 000
Total Equity	381 000	274 000	529 000	442 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	477 000	557 000	540 000	450 000
Total Equity and Debt	858 000	831 000	1 069 000	892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 898 000	2 989 000	3 200 000	3 437 000
Other Income	0	0	9 000	55 000
Revenue	2 898 000	2 989 000	3 208 000	3 492 000
Cost of Goods Sold	391 000	528 000	390 000	1 176 000
Salary Costs	1 968 000	2 076 000	2 074 000	1 729 000
Depreciation	12 000	34 000	39 000	34 000
Impairment	0	0	0	0
Expenditure	2 849 000	3 144 000	3 001 000	3 488 000
Operating Profit	107 000	−155 000	208 000	3 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	100 000	100 000	0
Net Income	107 000	−155 000	188 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	6 000	20 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	14 000	41 000	46 000
Total Tangible Assets	2 000	14 000	48 000	66 000
Total Fiancial Fixed Assets	0	0	1 000	0
Total Fixed Assets	2 000	14 000	49 000	66 000
Stock	259 000	222 000	315 000	209 000
Total Investments	0	0	0	0
Cash, Bank	563 000	559 000	670 000	573 000
Total Current Assets	856 000	817 000	1 020 000	826 000
Total Assets	858 000	831 000	1 069 000	892 000
Total Equity	381 000	274 000	529 000	442 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	75 000	46 000	87 000	85 000
Unpaid Taxes	191 000	232 000	239 000	192 000
Dividends	0	100 000	100 000	0
Other Current Debt	211 000	178 000	194 000	173 000
Total Current Debt	477 000	557 000	540 000	450 000
Total Equity and Debt	858 000	831 000	1 069 000	892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,08 %	−56,57 %	35,54 %	0,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,69 %	−5,19 %	6,48 %	0,09 %
Current Ratio	1,79	1,47	1,89	1,84
Quick Ratio	3,93	2,44	4,53	3,43
Equity Ratio	0,44	0,33	0,49	0,5
Gross Profit Margin	86,51 %	82,34 %	87,84 %	66,32 %