NEW STYLE FRISØR AS

4700 VENNESLA

Finances

Share Ownership

Return on Equity

47,5 %

Current Ratio

0,77

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 781 000	1 549 000	1 256 000	1 121 000
Net Income	171 000	25 000	212 000	8 000
Total Assets	710 000	593 000	563 000	300 000
Total Equity	360 000	389 000	364 000	152 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 781 000	1 549 000	1 256 000	1 121 000
Expenditure	1 553 000	1 515 000	974 000	1 111 000
Operating Profit	228 000	33 000	283 000	11 000
Financial Income	0	0	0	0
Financial Costs	10 000	0	0	0
Financial Balance	−10 000	0	0	0
Earnings Before Tax	219 000	33 000	282 000	11 000
Tax	48 000	8 000	71 000	2 000
Net Income	171 000	25 000	212 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	457 000	337 000	171 000	214 000
Total Current Assets	253 000	257 000	392 000	86 000
Total Assets	710 000	593 000	563 000	300 000
Total Retained Equity	330 000	359 000	334 000	122 000
Total Equity	360 000	389 000	364 000	152 000
Total Long-Term Debt	21 000	11 000	8 000	10 000
Total Current Debt	329 000	193 000	191 000	138 000
Total Equity and Debt	710 000	593 000	563 000	300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 781 000	1 549 000	1 228 000	1 121 000
Other Income	0	0	28 000	0
Revenue	1 781 000	1 549 000	1 256 000	1 121 000
Cost of Goods Sold	52 000	213 000	57 000	150 000
Salary Costs	854 000	833 000	449 000	543 000
Depreciation	44 000	62 000	43 000	33 000
Impairment	0	0	0	0
Expenditure	1 553 000	1 515 000	974 000	1 111 000
Operating Profit	228 000	33 000	283 000	11 000
Financial Income	0	0	0	0
Financial Costs	10 000	0	0	0
Financial Balance	−10 000	0	0	0
Dividends	0	0	0	0
Net Income	171 000	25 000	212 000	8 000

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	457 000	337 000	171 000	214 000
Total Tangible Assets	457 000	337 000	171 000	214 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	457 000	337 000	171 000	214 000
Stock	17 000	23 000	80 000	27 000
Total Investments	0	0	0	0
Cash, Bank	74 000	223 000	311 000	41 000
Total Current Assets	253 000	257 000	392 000	86 000
Total Assets	710 000	593 000	563 000	300 000
Total Equity	360 000	389 000	364 000	152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 000	11 000	8 000	10 000
Creditors	150 000	30 000	19 000	32 000
Unpaid Taxes	75 000	96 000	68 000	70 000
Dividends	0	0	0	0
Other Current Debt	66 000	63 000	40 000	36 000
Total Current Debt	329 000	193 000	191 000	138 000
Total Equity and Debt	710 000	593 000	563 000	300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,5 %	6,43 %	58,24 %	5,26 %
Debt-to-Equity Ratio	0,06	0,03	0,02	0,07
Operating Profit Margin	12,8 %	2,13 %	22,53 %	0,98 %
Current Ratio	0,77	1,33	2,05	0,62
Quick Ratio	0,81	1,51	3,53	0,77
Equity Ratio	0,51	0,66	0,65	0,51
Gross Profit Margin	97,08 %	86,25 %	95,46 %	86,62 %