ANITA FRISØR AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

13 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	630 000	614 000	643 000	798 000
Net Income	13 000	30 000	20 000	7 000
Total Assets	221 000	183 000	160 000	179 000
Total Equity	100 000	87 000	57 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	630 000	614 000	643 000	798 000
Expenditure	586 000	596 000	605 000	827 000
Operating Profit	31 000	39 000	28 000	10 000
Financial Income	0	0	0	0
Financial Costs	14 000	0	2 000	0
Financial Balance	−14 000	0	−2 000	0
Earnings Before Tax	17 000	39 000	26 000	10 000
Tax	4 000	9 000	6 000	2 000
Net Income	13 000	30 000	20 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	75 000	51 000	18 000	62 000
Total Current Assets	146 000	132 000	142 000	118 000
Total Assets	221 000	183 000	160 000	179 000
Total Retained Equity	70 000	57 000	20 000	7 000
Total Equity	100 000	87 000	57 000	36 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	121 000	96 000	103 000	143 000
Total Equity and Debt	221 000	183 000	160 000	179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	630 000	614 000	643 000	798 000
Other Income	0	0	0	0
Revenue	630 000	614 000	643 000	798 000
Cost of Goods Sold	137 000	139 000	121 000	182 000
Salary Costs	287 000	283 000	297 000	512 000
Depreciation	20 000	14 000	4 000	0
Impairment	0	0	0	0
Expenditure	586 000	596 000	605 000	827 000
Operating Profit	31 000	39 000	28 000	10 000
Financial Income	0	0	0	0
Financial Costs	14 000	0	2 000	0
Financial Balance	−14 000	0	−2 000	0
Dividends	0	0	0	0
Net Income	13 000	30 000	20 000	7 000

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	75 000	51 000	18 000	62 000
Total Tangible Assets	75 000	51 000	18 000	62 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	75 000	51 000	18 000	62 000
Stock	41 000	55 000	36 000	45 000
Total Investments	0	0	0	0
Cash, Bank	117 000	76 000	107 000	64 000
Total Current Assets	146 000	132 000	142 000	118 000
Total Assets	221 000	183 000	160 000	179 000
Total Equity	100 000	87 000	57 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	60 000	45 000	51 000
Unpaid Taxes	42 000	16 000	24 000	58 000
Dividends	0	0	0	0
Other Current Debt	28 000	12 000	29 000	32 000
Total Current Debt	121 000	96 000	103 000	143 000
Total Equity and Debt	221 000	183 000	160 000	179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13 %	34,48 %	35,09 %	19,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,92 %	6,35 %	4,35 %	1,25 %
Current Ratio	1,21	1,38	1,38	0,83
Quick Ratio	1,83	3,22	2,12	1,2
Equity Ratio	0,45	0,48	0,36	0,2
Gross Profit Margin	78,25 %	77,36 %	81,18 %	77,19 %