CHRIS FRISØR AS

3717 SKIEN

Finances

Share Ownership

Return on Equity

46,69 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 597 000	1 408 000	1 310 000	1 350 000
Net Income	155 000	−8 000	21 000	38 000
Total Assets	599 000	397 000	399 000	366 000
Total Equity	332 000	178 000	186 000	165 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 597 000	1 408 000	1 310 000	1 350 000
Expenditure	1 396 000	1 417 000	1 282 000	1 300 000
Operating Profit	201 000	−10 000	28 000	49 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	−3 000	−1 000	−1 000	−1 000
Earnings Before Tax	199 000	−11 000	26 000	48 000
Tax	44 000	−2 000	6 000	11 000
Net Income	155 000	−8 000	21 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	38 000	58 000	71 000
Total Current Assets	567 000	359 000	341 000	296 000
Total Assets	599 000	397 000	399 000	366 000
Total Retained Equity	302 000	148 000	156 000	135 000
Total Equity	332 000	178 000	186 000	165 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	267 000	219 000	213 000	200 000
Total Equity and Debt	599 000	397 000	399 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 597 000	1 408 000	1 293 000	1 350 000
Other Income	0	0	17 000	0
Revenue	1 597 000	1 408 000	1 310 000	1 350 000
Cost of Goods Sold	91 000	99 000	96 000	70 000
Salary Costs	1 006 000	1 021 000	894 000	968 000
Depreciation	16 000	16 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	1 396 000	1 417 000	1 282 000	1 300 000
Operating Profit	201 000	−10 000	28 000	49 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	−3 000	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	155 000	−8 000	21 000	38 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	24 000	40 000	56 000
Total Tangible Assets	9 000	24 000	40 000	56 000
Total Fiancial Fixed Assets	20 000	11 000	18 000	15 000
Total Fixed Assets	32 000	38 000	58 000	71 000
Stock	40 000	25 000	43 000	43 000
Total Investments	0	0	0	0
Cash, Bank	515 000	319 000	297 000	240 000
Total Current Assets	567 000	359 000	341 000	296 000
Total Assets	599 000	397 000	399 000	366 000
Total Equity	332 000	178 000	186 000	165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	16 000	22 000	25 000	7 000
Unpaid Taxes	119 000	111 000	104 000	102 000
Dividends	0	0	0	0
Other Current Debt	87 000	86 000	77 000	80 000
Total Current Debt	267 000	219 000	213 000	200 000
Total Equity and Debt	599 000	397 000	399 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,69 %	−4,49 %	11,29 %	23,03 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	12,59 %	−0,71 %	2,14 %	3,63 %
Current Ratio	2,12	1,64	1,6	1,48
Quick Ratio	2,5	1,85	2,01	1,89
Equity Ratio	0,55	0,45	0,47	0,45
Gross Profit Margin	94,3 %	92,97 %	92,67 %	94,81 %