KE FRISØR AS

3340 ÅMOT

Finances

Share Ownership

Return on Equity

−83,87 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	592 000	541 000	486 000	526 000
Net Income	−26 000	54 000	−33 000	17 000
Total Assets	196 000	260 000	207 000	236 000
Total Equity	31 000	57 000	3 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	592 000	541 000	486 000	526 000
Expenditure	618 000	483 000	520 000	507 000
Operating Profit	−26 000	58 000	−33 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−26 000	58 000	−33 000	19 000
Tax	0	4 000	0	2 000
Net Income	−26 000	54 000	−33 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	196 000	260 000	207 000	236 000
Total Assets	196 000	260 000	207 000	236 000
Total Retained Equity	7 000	33 000	−22 000	12 000
Total Equity	31 000	57 000	3 000	36 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	165 000	203 000	204 000	200 000
Total Equity and Debt	196 000	260 000	207 000	236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	592 000	541 000	472 000	526 000
Other Income	0	1 000	14 000	0
Revenue	592 000	541 000	486 000	526 000
Cost of Goods Sold	69 000	58 000	59 000	70 000
Salary Costs	378 000	275 000	322 000	286 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	618 000	483 000	520 000	507 000
Operating Profit	−26 000	58 000	−33 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−26 000	54 000	−33 000	17 000

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	43 000	43 000	44 000	38 000
Total Investments	0	0	0	0
Cash, Bank	144 000	208 000	159 000	197 000
Total Current Assets	196 000	260 000	207 000	236 000
Total Assets	196 000	260 000	207 000	236 000
Total Equity	31 000	57 000	3 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	14 000	15 000	6 000
Unpaid Taxes	35 000	37 000	38 000	75 000
Dividends	0	0	0	0
Other Current Debt	108 000	147 000	151 000	117 000
Total Current Debt	165 000	203 000	204 000	200 000
Total Equity and Debt	196 000	260 000	207 000	236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−83,87 %	94,74 %	−1 100 %	47,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,39 %	10,72 %	−6,79 %	3,61 %
Current Ratio	1,19	1,28	1,01	1,18
Quick Ratio	1,61	1,63	1,29	1,46
Equity Ratio	0,16	0,22	0,01	0,15
Gross Profit Margin	88,34 %	89,28 %	87,86 %	86,69 %