DEZHIN FRISØR AS

0184 OSLO

Finances

Share Ownership

Return on Equity

32,51 %

Current Ratio

4,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 713 000	3 491 000	3 305 000	3 683 000
Net Income	1 188 000	1 102 000	727 000	623 000
Total Assets	4 422 000	3 286 000	2 337 000	1 718 000
Total Equity	3 654 000	2 716 000	1 789 000	1 282 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 713 000	3 491 000	3 305 000	3 683 000
Expenditure	2 184 000	2 223 000	2 366 000	2 883 000
Operating Profit	1 530 000	1 268 000	939 000	801 000
Financial Income	1 000	115 000	0	0
Financial Costs	3 000	1 000	5 000	0
Financial Balance	−2 000	114 000	−5 000	0
Earnings Before Tax	1 528 000	1 381 000	935 000	801 000
Tax	340 000	279 000	207 000	178 000
Net Income	1 188 000	1 102 000	727 000	623 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	670 000	529 000	685 000	537 000
Total Current Assets	3 753 000	2 756 000	1 651 000	1 181 000
Total Assets	4 422 000	3 286 000	2 337 000	1 718 000
Total Retained Equity	3 554 000	2 616 000	1 689 000	1 182 000
Total Equity	3 654 000	2 716 000	1 789 000	1 282 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	768 000	569 000	548 000	436 000
Total Equity and Debt	4 422 000	3 286 000	2 337 000	1 718 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 713 000	3 491 000	3 254 000	3 683 000
Other Income	0	0	51 000	0
Revenue	3 713 000	3 491 000	3 305 000	3 683 000
Cost of Goods Sold	283 000	274 000	243 000	322 000
Salary Costs	1 367 000	1 411 000	1 630 000	2 048 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 184 000	2 223 000	2 366 000	2 883 000
Operating Profit	1 530 000	1 268 000	939 000	801 000
Financial Income	1 000	115 000	0	0
Financial Costs	3 000	1 000	5 000	0
Financial Balance	−2 000	114 000	−5 000	0
Dividends	250 000	175 000	220 000	0
Net Income	1 188 000	1 102 000	727 000	623 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	670 000	529 000	685 000	537 000
Total Fixed Assets	670 000	529 000	685 000	537 000
Stock	28 000	19 000	0	0
Total Investments	1 513 000	1 515 000	0	0
Cash, Bank	2 211 000	1 223 000	1 651 000	1 181 000
Total Current Assets	3 753 000	2 756 000	1 651 000	1 181 000
Total Assets	4 422 000	3 286 000	2 337 000	1 718 000
Total Equity	3 654 000	2 716 000	1 789 000	1 282 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	−78 000	−77 000	−93 000
Unpaid Taxes	269 000	234 000	200 000	307 000
Dividends	250 000	175 000	220 000	0
Other Current Debt	137 000	136 000	217 000	−123 000
Total Current Debt	768 000	569 000	548 000	436 000
Total Equity and Debt	4 422 000	3 286 000	2 337 000	1 718 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,51 %	40,57 %	40,64 %	48,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,21 %	36,32 %	28,41 %	21,75 %
Current Ratio	4,89	4,84	3,01	2,71
Quick Ratio	5,07	5,01	3,01	2,71
Equity Ratio	0,83	0,83	0,77	0,75
Gross Profit Margin	92,38 %	92,15 %	92,65 %	91,26 %