KLIPP FRISØR BODØ AS

8006 BODØ

Finances

Share Ownership

Return on Equity

66,03 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 333 000	1 879 000	1 439 000	689 000
Net Income	241 000	248 000	171 000	25 000
Total Assets	922 000	833 000	509 000	204 000
Total Equity	365 000	174 000	226 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 333 000	1 879 000	1 439 000	689 000
Expenditure	2 007 000	1 552 000	1 211 000	655 000
Operating Profit	327 000	327 000	230 000	34 000
Financial Income	0	0	0	0
Financial Costs	17 000	10 000	8 000	2 000
Financial Balance	−17 000	−10 000	−8 000	−2 000
Earnings Before Tax	309 000	317 000	222 000	32 000
Tax	68 000	70 000	50 000	7 000
Net Income	241 000	248 000	171 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	197 000	119 000	17 000
Total Current Assets	911 000	636 000	390 000	187 000
Total Assets	922 000	833 000	509 000	204 000
Total Retained Equity	335 000	144 000	196 000	25 000
Total Equity	365 000	174 000	226 000	55 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	557 000	660 000	282 000	148 000
Total Equity and Debt	922 000	833 000	509 000	204 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 333 000	1 879 000	1 439 000	689 000
Other Income	0	0	0	0
Revenue	2 333 000	1 879 000	1 439 000	689 000
Cost of Goods Sold	0	10 000	23 000	20 000
Salary Costs	1 708 000	1 252 000	914 000	514 000
Depreciation	26 000	26 000	15 000	0
Impairment	0	0	0	0
Expenditure	2 007 000	1 552 000	1 211 000	655 000
Operating Profit	327 000	327 000	230 000	34 000
Financial Income	0	0	0	0
Financial Costs	17 000	10 000	8 000	2 000
Financial Balance	−17 000	−10 000	−8 000	−2 000
Dividends	50 000	300 000	0	0
Net Income	241 000	248 000	171 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	3 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	31 000	57 000	17 000
Total Tangible Assets	5 000	31 000	57 000	17 000
Total Fiancial Fixed Assets	0	163 000	62 000	0
Total Fixed Assets	12 000	197 000	119 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	816 000	617 000	390 000	167 000
Total Current Assets	911 000	636 000	390 000	187 000
Total Assets	922 000	833 000	509 000	204 000
Total Equity	365 000	174 000	226 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	6 000	23 000	2 000	0
Unpaid Taxes	203 000	158 000	127 000	99 000
Dividends	50 000	300 000	0	0
Other Current Debt	226 000	105 000	103 000	43 000
Total Current Debt	557 000	660 000	282 000	148 000
Total Equity and Debt	922 000	833 000	509 000	204 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,03 %	142,53 %	75,66 %	45,45 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	14,02 %	17,4 %	15,98 %	4,93 %
Current Ratio	1,64	0,96	1,38	1,26
Quick Ratio	1,64	0,96	1,38	1,26
Equity Ratio	0,4	0,21	0,44	0,27
Gross Profit Margin	100 %	99,47 %	98,4 %	97,1 %