JETA FRISØR AS

3737 SKIEN

Finances

Share Ownership

Return on Equity

7,69 %

Current Ratio

1,19

Debt-to-Equity Ratio

1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 841 000	1 892 000	1 397 000	1 355 000
Net Income	9 000	62 000	23 000	−21 000
Total Assets	555 000	470 000	344 000	402 000
Total Equity	117 000	108 000	46 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 841 000	1 892 000	1 397 000	1 355 000
Expenditure	1 818 000	1 804 000	1 362 000	1 369 000
Operating Profit	24 000	89 000	35 000	−15 000
Financial Income	0	0	0	0
Financial Costs	15 000	6 000	8 000	9 000
Financial Balance	−15 000	−6 000	−8 000	−9 000
Earnings Before Tax	9 000	83 000	28 000	−24 000
Tax	0	20 000	5 000	−3 000
Net Income	9 000	62 000	23 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	252 000	130 000	103 000	133 000
Total Current Assets	303 000	340 000	242 000	270 000
Total Assets	555 000	470 000	344 000	402 000
Total Retained Equity	87 000	78 000	16 000	−7 000
Total Equity	117 000	108 000	46 000	23 000
Total Long-Term Debt	183 000	93 000	99 000	153 000
Total Current Debt	255 000	269 000	199 000	226 000
Total Equity and Debt	555 000	470 000	344 000	402 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 837 000	1 892 000	1 378 000	1 355 000
Other Income	5 000	0	19 000	0
Revenue	1 841 000	1 892 000	1 397 000	1 355 000
Cost of Goods Sold	190 000	180 000	155 000	142 000
Salary Costs	1 055 000	1 153 000	865 000	880 000
Depreciation	70 000	38 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	1 818 000	1 804 000	1 362 000	1 369 000
Operating Profit	24 000	89 000	35 000	−15 000
Financial Income	0	0	0	0
Financial Costs	15 000	6 000	8 000	9 000
Financial Balance	−15 000	−6 000	−8 000	−9 000
Dividends	0	0	0	0
Net Income	9 000	62 000	23 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	208 000	100 000	73 000	103 000
Total Tangible Assets	208 000	100 000	73 000	103 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	252 000	130 000	103 000	133 000
Stock	137 000	142 000	134 000	150 000
Total Investments	0	0	0	0
Cash, Bank	165 000	188 000	108 000	118 000
Total Current Assets	303 000	340 000	242 000	270 000
Total Assets	555 000	470 000	344 000	402 000
Total Equity	117 000	108 000	46 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	183 000	93 000	99 000	153 000
Creditors	3 000	−1 000	11 000	3 000
Unpaid Taxes	127 000	129 000	89 000	69 000
Dividends	0	0	0	0
Other Current Debt	111 000	121 000	95 000	153 000
Total Current Debt	255 000	269 000	199 000	226 000
Total Equity and Debt	555 000	470 000	344 000	402 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,69 %	57,41 %	50 %	−91,3 %
Debt-to-Equity Ratio	1,56	0,86	2,15	6,65
Operating Profit Margin	1,3 %	4,7 %	2,51 %	−1,11 %
Current Ratio	1,19	1,26	1,22	1,19
Quick Ratio	2,57	2,68	3,72	3,55
Equity Ratio	0,21	0,23	0,13	0,06
Gross Profit Margin	89,68 %	90,49 %	88,9 %	89,52 %