BJØRGVIN BARBERSALONG AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

157,87 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,8

Key figures (NOK)	2021	2020	2019	2018
Revenue	2 180 000	1 837 000	1 641 000	905 000
Net Income	281 000	82 000	175 000	−90 000
Total Assets	1 123 000	918 000	864 000	927 000
Total Equity	178 000	178 000	176 000	1 000

Income (NOK)	2021	2020	2019	2018
Revenue	2 180 000	1 837 000	1 641 000	905 000
Expenditure	1 808 000	1 710 000	1 417 000	968 000
Operating Profit	371 000	127 000	224 000	−62 000
Financial Income	0	0	0	0
Financial Costs	12 000	21 000	22 000	28 000
Financial Balance	−12 000	−21 000	−22 000	−28 000
Earnings Before Tax	360 000	107 000	202 000	−90 000
Tax	79 000	24 000	27 000	0
Net Income	281 000	82 000	175 000	−90 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	272 000	314 000	356 000	398 000
Total Current Assets	851 000	605 000	508 000	529 000
Total Assets	1 123 000	918 000	864 000	927 000
Total Retained Equity	87 000	87 000	85 000	−90 000
Total Equity	178 000	178 000	176 000	1 000
Total Long-Term Debt	143 000	255 000	365 000	467 000
Total Current Debt	802 000	486 000	323 000	460 000
Total Equity and Debt	1 123 000	918 000	864 000	927 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	2 180 000	1 837 000	1 641 000	905 000
Other Income	0	0	0	0
Revenue	2 180 000	1 837 000	1 641 000	905 000
Cost of Goods Sold	202 000	245 000	187 000	109 000
Salary Costs	1 052 000	875 000	664 000	408 000
Depreciation	42 000	42 000	42 000	25 000
Impairment	0	0	0	0
Expenditure	1 808 000	1 710 000	1 417 000	968 000
Operating Profit	371 000	127 000	224 000	−62 000
Financial Income	0	0	0	0
Financial Costs	12 000	21 000	22 000	28 000
Financial Balance	−12 000	−21 000	−22 000	−28 000
Dividends	0	0	0	0
Net Income	281 000	82 000	175 000	−90 000

Balance details (NOK)	2021	2020	2019	2018
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	272 000	314 000	356 000	398 000
Total Tangible Assets	272 000	314 000	356 000	398 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	272 000	314 000	356 000	398 000
Stock	88 000	66 000	115 000	74 000
Total Investments	0	0	0	0
Cash, Bank	312 000	135 000	151 000	236 000
Total Current Assets	851 000	605 000	508 000	529 000
Total Assets	1 123 000	918 000	864 000	927 000
Total Equity	178 000	178 000	176 000	1 000
Short-Term Group Debt	458 000	138 000	28 000	255 000
Total Long-Term Debt	143 000	255 000	365 000	467 000
Creditors	137 000	109 000	140 000	67 000
Unpaid Taxes	83 000	113 000	69 000	52 000
Dividends	0	0	0	0
Other Current Debt	125 000	126 000	69 000	86 000
Total Current Debt	802 000	486 000	323 000	460 000
Total Equity and Debt	1 123 000	918 000	864 000	927 000

Financial indicators	2021	2020	2019	2018
Return on Equity	157,87 %	46,07 %	99,43 %	−9 000 %
Debt-to-Equity Ratio	0,8	1,43	2,07	467
Operating Profit Margin	17,02 %	6,91 %	13,65 %	−6,85 %
Current Ratio	1,06	1,24	1,57	1,15
Quick Ratio	1,19	1,44	2,44	1,37
Equity Ratio	0,16	0,19	0,2	0
Gross Profit Margin	90,73 %	86,66 %	88,6 %	87,96 %