PYRAMIDEN FRISØR AS

6868 GAUPNE

Finances

Share Ownership

Return on Equity

3,46 %

Current Ratio

4,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 565 000	2 439 000	2 616 000	2 694 000
Net Income	50 000	62 000	203 000	302 000
Total Assets	1 900 000	1 838 000	1 854 000	1 614 000
Total Equity	1 446 000	1 396 000	1 333 000	1 130 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 565 000	2 439 000	2 616 000	2 694 000
Expenditure	2 503 000	2 360 000	2 360 000	2 307 000
Operating Profit	62 000	78 000	256 000	386 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	3 000
Earnings Before Tax	64 000	80 000	257 000	389 000
Tax	14 000	18 000	54 000	87 000
Net Income	50 000	62 000	203 000	302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	4 000
Total Current Assets	1 900 000	1 838 000	1 854 000	1 610 000
Total Assets	1 900 000	1 838 000	1 854 000	1 614 000
Total Retained Equity	1 436 000	1 386 000	1 324 000	1 121 000
Total Equity	1 446 000	1 396 000	1 333 000	1 130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	454 000	442 000	521 000	483 000
Total Equity and Debt	1 900 000	1 838 000	1 854 000	1 614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 565 000	2 439 000	2 616 000	2 694 000
Other Income	0	0	0	0
Revenue	2 565 000	2 439 000	2 616 000	2 694 000
Cost of Goods Sold	259 000	250 000	230 000	273 000
Salary Costs	1 980 000	1 882 000	1 867 000	1 760 000
Depreciation	0	0	4 000	8 000
Impairment	0	0	0	0
Expenditure	2 503 000	2 360 000	2 360 000	2 307 000
Operating Profit	62 000	78 000	256 000	386 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	3 000
Dividends	0	0	0	0
Net Income	50 000	62 000	203 000	302 000

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	0	0	0	4 000
Total Tangible Assets	0	0	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	4 000
Stock	42 000	33 000	39 000	35 000
Total Investments	0	0	0	0
Cash, Bank	1 849 000	1 792 000	1 805 000	1 555 000
Total Current Assets	1 900 000	1 838 000	1 854 000	1 610 000
Total Assets	1 900 000	1 838 000	1 854 000	1 614 000
Total Equity	1 446 000	1 396 000	1 333 000	1 130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	2 000	19 000
Unpaid Taxes	177 000	187 000	214 000	162 000
Dividends	0	0	0	0
Other Current Debt	260 000	236 000	250 000	215 000
Total Current Debt	454 000	442 000	521 000	483 000
Total Equity and Debt	1 900 000	1 838 000	1 854 000	1 614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,46 %	4,44 %	15,23 %	26,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,42 %	3,2 %	9,79 %	14,33 %
Current Ratio	4,19	4,16	3,56	3,33
Quick Ratio	4,61	4,49	3,85	3,59
Equity Ratio	0,76	0,76	0,72	0,7
Gross Profit Margin	89,9 %	89,75 %	91,21 %	89,87 %