KRYSSET FRISØR AS

3825 LUNDE

Finances

Share Ownership

Return on Equity

−1 750 %

Current Ratio

1,11

Debt-to-Equity Ratio

−17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 050 000	1 051 000	968 000	948 000
Net Income	70 000	−36 000	−19 000	7 000
Total Assets	215 000	167 000	220 000	203 000
Total Equity	−4 000	−74 000	−38 000	−19 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 050 000	1 051 000	968 000	948 000
Expenditure	955 000	1 091 000	986 000	933 000
Operating Profit	96 000	−40 000	−17 000	14 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	7 000	6 000
Financial Balance	−6 000	−6 000	−7 000	−6 000
Earnings Before Tax	90 000	−46 000	−24 000	9 000
Tax	20 000	−10 000	−5 000	2 000
Net Income	70 000	−36 000	−19 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	46 000	48 000	55 000
Total Current Assets	167 000	121 000	172 000	148 000
Total Assets	215 000	167 000	220 000	203 000
Total Retained Equity	−43 000	−113 000	−77 000	−58 000
Total Equity	−4 000	−74 000	−38 000	−19 000
Total Long-Term Debt	68 000	96 000	122 000	91 000
Total Current Debt	150 000	145 000	135 000	130 000
Total Equity and Debt	215 000	167 000	220 000	203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 028 000	1 050 000	936 000	948 000
Other Income	22 000	2 000	32 000	0
Revenue	1 050 000	1 051 000	968 000	948 000
Cost of Goods Sold	96 000	171 000	161 000	112 000
Salary Costs	643 000	681 000	616 000	615 000
Depreciation	14 000	12 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	955 000	1 091 000	986 000	933 000
Operating Profit	96 000	−40 000	−17 000	14 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	7 000	6 000
Financial Balance	−6 000	−6 000	−7 000	−6 000
Dividends	0	0	0	0
Net Income	70 000	−36 000	−19 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	3 000	15 000	27 000	39 000
Total Intangible Assets	14 000	46 000	48 000	55 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	33 000	0	0	0
Total Tangible Assets	33 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 000	46 000	48 000	55 000
Stock	74 000	46 000	78 000	58 000
Total Investments	0	0	0	0
Cash, Bank	82 000	65 000	78 000	81 000
Total Current Assets	167 000	121 000	172 000	148 000
Total Assets	215 000	167 000	220 000	203 000
Total Equity	−4 000	−74 000	−38 000	−19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 000	96 000	122 000	91 000
Creditors	27 000	24 000	13 000	14 000
Unpaid Taxes	71 000	61 000	69 000	62 000
Dividends	0	0	0	0
Other Current Debt	53 000	59 000	53 000	54 000
Total Current Debt	150 000	145 000	135 000	130 000
Total Equity and Debt	215 000	167 000	220 000	203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 750 %	48,65 %	50 %	−36,84 %
Debt-to-Equity Ratio	−17	−1,3	−3,21	−4,79
Operating Profit Margin	9,14 %	−3,81 %	−1,76 %	1,48 %
Current Ratio	1,11	0,83	1,27	1,14
Quick Ratio	2,2	1,22	3,02	2,06
Equity Ratio	−0,02	−0,44	−0,17	−0,09
Gross Profit Margin	90,86 %	83,73 %	83,37 %	88,19 %