GET FANCY FRISØR AS

5106 ØVRE ERVIK

Finances

Share Ownership

Return on Equity

30,21 %

Current Ratio

6,03

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020
Revenue	430 000	403 000	293 000
Net Income	58 000	38 000	−2 000
Total Assets	232 000	183 000	108 000
Total Equity	192 000	134 000	96 000

Income (NOK)	2022	2021	2020
Revenue	430 000	403 000	293 000
Expenditure	379 000	328 000	296 000
Operating Profit	50 000	75 000	−2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	50 000	75 000	−2 000
Tax	−7 000	37 000	0
Net Income	58 000	38 000	−2 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	33 000	9 000	31 000
Total Current Assets	199 000	174 000	77 000
Total Assets	232 000	183 000	108 000
Total Retained Equity	42 000	−16 000	−54 000
Total Equity	192 000	134 000	96 000
Total Long-Term Debt	7 000	2 000	0
Total Current Debt	33 000	46 000	12 000
Total Equity and Debt	232 000	183 000	108 000

Cash flow (NOK)	2022	2021	2020
Sales Income	370 000	351 000	283 000
Other Income	60 000	52 000	11 000
Revenue	430 000	403 000	293 000
Cost of Goods Sold	32 000	28 000	66 000
Salary Costs	69 000	70 000	22 000
Depreciation	5 000	5 000	5 000
Impairment	0	0	0
Expenditure	379 000	328 000	296 000
Operating Profit	50 000	75 000	−2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	58 000	38 000	−2 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	17 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	31 000	6 000	12 000
Total Tangible Assets	31 000	6 000	12 000
Total Fiancial Fixed Assets	2 000	2 000	2 000
Total Fixed Assets	33 000	9 000	31 000
Stock	72 000	47 000	0
Total Investments	0	0	0
Cash, Bank	113 000	119 000	67 000
Total Current Assets	199 000	174 000	77 000
Total Assets	232 000	183 000	108 000
Total Equity	192 000	134 000	96 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	7 000	2 000	0
Creditors	12 000	4 000	6 000
Unpaid Taxes	9 000	17 000	3 000
Dividends	0	0	0
Other Current Debt	6 000	7 000	3 000
Total Current Debt	33 000	46 000	12 000
Total Equity and Debt	232 000	183 000	108 000

Financial indicators	2022	2021	2020
Return on Equity	30,21 %	28,36 %	−2,08 %
Debt-to-Equity Ratio	0,04	0,01	0
Operating Profit Margin	11,63 %	18,61 %	−0,68 %
Current Ratio	6,03	3,78	6,42
Quick Ratio	−5,1	−174	6,42
Equity Ratio	0,83	0,73	0,89
Gross Profit Margin	92,56 %	93,05 %	77,47 %