RORTUNET FRISØR AS

3470 SLEMMESTAD

Finances

Share Ownership

Return on Equity

33,42 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 051 000	4 264 000	3 788 000	4 365 000
Net Income	400 000	182 000	419 000	383 000
Total Assets	2 792 000	2 785 000	2 320 000	1 929 000
Total Equity	1 197 000	1 297 000	1 515 000	1 096 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 051 000	4 264 000	3 788 000	4 365 000
Expenditure	4 549 000	4 033 000	3 252 000	3 867 000
Operating Profit	513 000	233 000	537 000	491 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Earnings Before Tax	513 000	233 000	537 000	491 000
Tax	113 000	51 000	118 000	108 000
Net Income	400 000	182 000	419 000	383 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	605 000	758 000	140 000	282 000
Total Current Assets	2 188 000	2 027 000	2 181 000	1 647 000
Total Assets	2 792 000	2 785 000	2 320 000	1 929 000
Total Retained Equity	1 167 000	1 267 000	1 485 000	1 066 000
Total Equity	1 197 000	1 297 000	1 515 000	1 096 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	1 596 000	1 487 000	805 000	833 000
Total Equity and Debt	2 792 000	2 785 000	2 320 000	1 929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 051 000	4 264 000	3 788 000	4 365 000
Other Income	0	0	0	0
Revenue	5 051 000	4 264 000	3 788 000	4 365 000
Cost of Goods Sold	509 000	448 000	338 000	402 000
Salary Costs	3 007 000	2 645 000	2 307 000	2 832 000
Depreciation	172 000	108 000	161 000	124 000
Impairment	0	0	0	0
Expenditure	4 549 000	4 033 000	3 252 000	3 867 000
Operating Profit	513 000	233 000	537 000	491 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Dividends	500 000	400 000	0	0
Net Income	400 000	182 000	419 000	383 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	20 000	2 000
Real Eastate	46 000	59 000	72 000	85 000
Machinery and Plant Facilities	559 000	699 000	48 000	196 000
Fixtures	0	0	0	0
Total Tangible Assets	604 000	758 000	120 000	280 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	605 000	758 000	140 000	282 000
Stock	104 000	92 000	90 000	90 000
Total Investments	0	0	0	0
Cash, Bank	2 075 000	1 922 000	2 077 000	1 545 000
Total Current Assets	2 188 000	2 027 000	2 181 000	1 647 000
Total Assets	2 792 000	2 785 000	2 320 000	1 929 000
Total Equity	1 197 000	1 297 000	1 515 000	1 096 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	42 000	259 000	31 000	24 000
Unpaid Taxes	435 000	343 000	292 000	294 000
Dividends	500 000	400 000	0	0
Other Current Debt	504 000	455 000	346 000	403 000
Total Current Debt	1 596 000	1 487 000	805 000	833 000
Total Equity and Debt	2 792 000	2 785 000	2 320 000	1 929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,42 %	14,03 %	27,66 %	34,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,16 %	5,46 %	14,18 %	11,25 %
Current Ratio	1,37	1,36	2,71	1,98
Quick Ratio	1,47	1,45	3,05	2,22
Equity Ratio	0,43	0,47	0,65	0,57
Gross Profit Margin	89,92 %	89,49 %	91,08 %	90,79 %