KLÆBU FRISØR AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

71,43 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 238 000	1 276 000	1 122 000	962 000
Net Income	155 000	22 000	59 000	−43 000
Total Assets	476 000	242 000	244 000	231 000
Total Equity	217 000	62 000	40 000	−18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 238 000	1 276 000	1 122 000	962 000
Expenditure	1 037 000	1 191 000	1 046 000	1 029 000
Operating Profit	200 000	29 000	75 000	−53 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	3 000
Financial Balance	−1 000	0	0	−3 000
Earnings Before Tax	199 000	29 000	75 000	−56 000
Tax	44 000	7 000	17 000	−13 000
Net Income	155 000	22 000	59 000	−43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	28 000	32 000	31 000
Total Current Assets	469 000	214 000	212 000	199 000
Total Assets	476 000	242 000	244 000	231 000
Total Retained Equity	192 000	37 000	16 000	−43 000
Total Equity	217 000	62 000	40 000	−18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	259 000	180 000	204 000	249 000
Total Equity and Debt	476 000	242 000	244 000	231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 238 000	1 276 000	1 116 000	962 000
Other Income	0	0	6 000	0
Revenue	1 238 000	1 276 000	1 122 000	962 000
Cost of Goods Sold	37 000	19 000	27 000	74 000
Salary Costs	797 000	945 000	826 000	790 000
Depreciation	4 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	1 037 000	1 191 000	1 046 000	1 029 000
Operating Profit	200 000	29 000	75 000	−53 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	3 000
Financial Balance	−1 000	0	0	−3 000
Dividends	0	0	0	0
Net Income	155 000	22 000	59 000	−43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	10 000	15 000	18 000
Total Tangible Assets	6 000	10 000	15 000	18 000
Total Fiancial Fixed Assets	0	18 000	18 000	0
Total Fixed Assets	6 000	28 000	32 000	31 000
Stock	46 000	57 000	17 000	13 000
Total Investments	0	0	0	0
Cash, Bank	417 000	152 000	194 000	183 000
Total Current Assets	469 000	214 000	212 000	199 000
Total Assets	476 000	242 000	244 000	231 000
Total Equity	217 000	62 000	40 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	15 000	6 000	−3 000
Unpaid Taxes	92 000	90 000	114 000	95 000
Dividends	0	0	0	0
Other Current Debt	109 000	65 000	81 000	157 000
Total Current Debt	259 000	180 000	204 000	249 000
Total Equity and Debt	476 000	242 000	244 000	231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,43 %	35,48 %	147,5 %	238,89 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	16,16 %	2,27 %	6,68 %	−5,51 %
Current Ratio	1,81	1,19	1,04	0,8
Quick Ratio	2,2	1,74	1,13	0,84
Equity Ratio	0,46	0,26	0,16	−0,08
Gross Profit Margin	97,01 %	98,51 %	97,59 %	92,31 %