FRYD FRISØRER AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

20,82 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 487 000	4 614 000	3 970 000	3 440 000
Net Income	112 000	198 000	116 000	126 000
Total Assets	1 745 000	1 749 000	1 739 000	1 554 000
Total Equity	538 000	526 000	478 000	362 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 487 000	4 614 000	3 970 000	3 440 000
Expenditure	4 339 000	4 352 000	3 819 000	3 278 000
Operating Profit	148 000	262 000	151 000	162 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	5 000	2 000	3 000
Financial Balance	−1 000	−5 000	−1 000	−1 000
Earnings Before Tax	147 000	257 000	149 000	161 000
Tax	35 000	59 000	33 000	35 000
Net Income	112 000	198 000	116 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	93 000	170 000	247 000
Total Current Assets	1 623 000	1 656 000	1 569 000	1 307 000
Total Assets	1 745 000	1 749 000	1 739 000	1 554 000
Total Retained Equity	388 000	376 000	328 000	212 000
Total Equity	538 000	526 000	478 000	362 000
Total Long-Term Debt	0	0	132 000	247 000
Total Current Debt	1 207 000	1 223 000	1 129 000	946 000
Total Equity and Debt	1 745 000	1 749 000	1 739 000	1 554 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 487 000	4 490 000	3 923 000	3 326 000
Other Income	0	123 000	47 000	114 000
Revenue	4 487 000	4 614 000	3 970 000	3 440 000
Cost of Goods Sold	360 000	405 000	368 000	330 000
Salary Costs	3 267 000	3 278 000	2 821 000	2 409 000
Depreciation	103 000	77 000	77 000	74 000
Impairment	0	0	0	0
Expenditure	4 339 000	4 352 000	3 819 000	3 278 000
Operating Profit	148 000	262 000	151 000	162 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	5 000	2 000	3 000
Financial Balance	−1 000	−5 000	−1 000	−1 000
Dividends	0	150 000	0	0
Net Income	112 000	198 000	116 000	126 000

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	122 000	93 000	170 000	247 000
Total Tangible Assets	122 000	93 000	170 000	247 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	122 000	93 000	170 000	247 000
Stock	271 000	155 000	142 000	131 000
Total Investments	0	0	0	0
Cash, Bank	1 335 000	1 483 000	1 391 000	1 153 000
Total Current Assets	1 623 000	1 656 000	1 569 000	1 307 000
Total Assets	1 745 000	1 749 000	1 739 000	1 554 000
Total Equity	538 000	526 000	478 000	362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	132 000	247 000
Creditors	64 000	32 000	64 000	30 000
Unpaid Taxes	402 000	435 000	451 000	342 000
Dividends	0	150 000	0	0
Other Current Debt	606 000	547 000	579 000	537 000
Total Current Debt	1 207 000	1 223 000	1 129 000	946 000
Total Equity and Debt	1 745 000	1 749 000	1 739 000	1 554 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,82 %	37,64 %	24,27 %	34,81 %
Debt-to-Equity Ratio	0	0	0,28	0,68
Operating Profit Margin	3,3 %	5,68 %	3,8 %	4,71 %
Current Ratio	1,34	1,35	1,39	1,38
Quick Ratio	1,73	1,55	1,59	1,6
Equity Ratio	0,31	0,3	0,27	0,23
Gross Profit Margin	91,98 %	91,22 %	90,73 %	90,41 %