FRISØRN ET GRØNNERE ALTERNATIV AS

7633 FROSTA

Finances

Share Ownership

Return on Equity

25,15 %

Current Ratio

3,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	690 000	653 000	661 000	569 000
Net Income	83 000	94 000	154 000	60 000
Total Assets	455 000	406 000	416 000	274 000
Total Equity	330 000	247 000	203 000	150 000

Income (NOK)	2022	2021	2020	2019
Revenue	690 000	653 000	661 000	569 000
Expenditure	583 000	533 000	465 000	491 000
Operating Profit	106 000	120 000	197 000	77 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Earnings Before Tax	106 000	120 000	197 000	78 000
Tax	23 000	26 000	43 000	17 000
Net Income	83 000	94 000	154 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	455 000	406 000	416 000	274 000
Total Assets	455 000	406 000	416 000	274 000
Total Retained Equity	300 000	225 000	181 000	128 000
Total Equity	330 000	247 000	203 000	150 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	126 000	158 000	213 000	124 000
Total Equity and Debt	455 000	406 000	416 000	274 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	690 000	653 000	661 000	567 000
Other Income	0	0	0	2 000
Revenue	690 000	653 000	661 000	569 000
Cost of Goods Sold	58 000	62 000	74 000	53 000
Salary Costs	432 000	367 000	274 000	320 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	583 000	533 000	465 000	491 000
Operating Profit	106 000	120 000	197 000	77 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Dividends	0	50 000	100 000	0
Net Income	83 000	94 000	154 000	60 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	46 000	42 000	38 000	25 000
Total Investments	0	0	0	0
Cash, Bank	409 000	364 000	370 000	243 000
Total Current Assets	455 000	406 000	416 000	274 000
Total Assets	455 000	406 000	416 000	274 000
Total Equity	330 000	247 000	203 000	150 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	4 000	4 000	8 000
Unpaid Taxes	46 000	43 000	37 000	36 000
Dividends	0	50 000	100 000	0
Other Current Debt	48 000	35 000	29 000	62 000
Total Current Debt	126 000	158 000	213 000	124 000
Total Equity and Debt	455 000	406 000	416 000	274 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,15 %	38,06 %	75,86 %	40 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,36 %	18,38 %	29,8 %	13,53 %
Current Ratio	3,61	2,57	1,95	2,21
Quick Ratio	5,69	3,5	2,38	2,77
Equity Ratio	0,73	0,61	0,49	0,55
Gross Profit Margin	91,59 %	90,51 %	88,8 %	90,69 %