FRISELLA FRISØR AS

0491 OSLO

Finances

Share Ownership

Return on Equity

32,76 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 878 000	3 705 000	3 401 000
Net Income	246 000	196 000	285 000
Total Assets	1 662 000	1 550 000	1 360 000
Total Equity	751 000	506 000	310 000

Income (NOK)	2022	2021	2020
Revenue	3 878 000	3 705 000	3 401 000
Expenditure	3 563 000	3 449 000	2 982 000
Operating Profit	315 000	256 000	418 000
Financial Income	0	0	0
Financial Costs	0	0	6 000
Financial Balance	0	0	−6 000
Earnings Before Tax	315 000	256 000	413 000
Tax	69 000	59 000	128 000
Net Income	246 000	196 000	285 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	97 000	136 000	177 000
Total Current Assets	1 565 000	1 414 000	1 183 000
Total Assets	1 662 000	1 550 000	1 360 000
Total Retained Equity	727 000	481 000	285 000
Total Equity	751 000	506 000	310 000
Total Long-Term Debt	0	0	1 000
Total Current Debt	911 000	1 045 000	1 050 000
Total Equity and Debt	1 662 000	1 550 000	1 360 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 878 000	3 705 000	3 363 000
Other Income	0	0	38 000
Revenue	3 878 000	3 705 000	3 401 000
Cost of Goods Sold	277 000	311 000	290 000
Salary Costs	2 753 000	2 623 000	2 171 000
Depreciation	44 000	44 000	42 000
Impairment	0	0	0
Expenditure	3 563 000	3 449 000	2 982 000
Operating Profit	315 000	256 000	418 000
Financial Income	0	0	0
Financial Costs	0	0	6 000
Financial Balance	0	0	−6 000
Dividends	0	0	0
Net Income	246 000	196 000	285 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	9 000	3 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	89 000	133 000	177 000
Total Tangible Assets	89 000	133 000	177 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	97 000	136 000	177 000
Stock	82 000	58 000	58 000
Total Investments	0	0	0
Cash, Bank	1 457 000	1 347 000	1 106 000
Total Current Assets	1 565 000	1 414 000	1 183 000
Total Assets	1 662 000	1 550 000	1 360 000
Total Equity	751 000	506 000	310 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	1 000
Creditors	17 000	14 000	35 000
Unpaid Taxes	306 000	280 000	250 000
Dividends	0	0	0
Other Current Debt	513 000	687 000	687 000
Total Current Debt	911 000	1 045 000	1 050 000
Total Equity and Debt	1 662 000	1 550 000	1 360 000

Financial indicators	2022	2021	2020
Return on Equity	32,76 %	38,74 %	91,94 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,12 %	6,91 %	12,29 %
Current Ratio	1,72	1,35	1,13
Quick Ratio	1,89	1,43	1,19
Equity Ratio	0,45	0,33	0,23
Gross Profit Margin	92,86 %	91,61 %	91,47 %