UNIK-FRISØRENE AS

8900 BRØNNØYSUND

Finances

Share Ownership

Return on Equity

−282,35 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 984 000	1 584 000	1 563 000	1 718 000
Net Income	−48 000	−21 000	37 000	20 000
Total Assets	351 000	302 000	397 000	390 000
Total Equity	17 000	65 000	86 000	49 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 984 000	1 584 000	1 563 000	1 718 000
Expenditure	2 032 000	1 611 000	1 514 000	1 687 000
Operating Profit	−48 000	−27 000	49 000	30 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	5 000
Financial Balance	0	0	−1 000	−5 000
Earnings Before Tax	−48 000	−27 000	47 000	25 000
Tax	0	−6 000	10 000	6 000
Net Income	−48 000	−21 000	37 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	75 000	87 000	78 000
Total Current Assets	291 000	227 000	309 000	313 000
Total Assets	351 000	302 000	397 000	390 000
Total Retained Equity	−4 000	44 000	65 000	28 000
Total Equity	17 000	65 000	86 000	49 000
Total Long-Term Debt	0	0	6 000	28 000
Total Current Debt	334 000	237 000	305 000	314 000
Total Equity and Debt	351 000	302 000	397 000	390 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 981 000	1 560 000	1 470 000	1 718 000
Other Income	3 000	24 000	93 000	0
Revenue	1 984 000	1 584 000	1 563 000	1 718 000
Cost of Goods Sold	203 000	175 000	286 000	196 000
Salary Costs	1 370 000	1 024 000	939 000	1 114 000
Depreciation	5 000	13 000	12 000	10 000
Impairment	0	0	0	0
Expenditure	2 032 000	1 611 000	1 514 000	1 687 000
Operating Profit	−48 000	−27 000	49 000	30 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	5 000
Financial Balance	0	0	−1 000	−5 000
Dividends	0	0	0	0
Net Income	−48 000	−21 000	37 000	20 000

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	60 000	75 000	87 000	78 000
Total Tangible Assets	60 000	75 000	87 000	78 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	75 000	87 000	78 000
Stock	117 000	106 000	108 000	170 000
Total Investments	0	0	0	0
Cash, Bank	169 000	113 000	190 000	104 000
Total Current Assets	291 000	227 000	309 000	313 000
Total Assets	351 000	302 000	397 000	390 000
Total Equity	17 000	65 000	86 000	49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	28 000
Creditors	37 000	20 000	77 000	15 000
Unpaid Taxes	153 000	105 000	118 000	111 000
Dividends	0	0	0	0
Other Current Debt	145 000	112 000	101 000	187 000
Total Current Debt	334 000	237 000	305 000	314 000
Total Equity and Debt	351 000	302 000	397 000	390 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−282,35 %	−32,31 %	43,02 %	40,82 %
Debt-to-Equity Ratio	0	0	0,07	0,57
Operating Profit Margin	−2,42 %	−1,7 %	3,13 %	1,75 %
Current Ratio	0,87	0,96	1,01	1
Quick Ratio	1,34	1,73	1,57	2,17
Equity Ratio	0,05	0,22	0,22	0,13
Gross Profit Margin	89,77 %	88,95 %	81,7 %	88,59 %