FRISØR BERIT KNUDSEN AS

7350 BUVIKA

Finances

Share Ownership

Return on Equity

23,68 %

Current Ratio

0,39

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	397 000	305 000	249 000	0
Net Income	−18 000	−53 000	−14 000	−16 000
Total Assets	48 000	63 000	49 000	61 000
Total Equity	−76 000	−58 000	−5 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	397 000	305 000	249 000	0
Expenditure	415 000	348 000	272 000	16 000
Operating Profit	−18 000	−44 000	−23 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−18 000	−44 000	−23 000	−16 000
Tax	0	10 000	−10 000	0
Net Income	−18 000	−53 000	−14 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	10 000	0
Total Current Assets	48 000	63 000	40 000	61 000
Total Assets	48 000	63 000	49 000	61 000
Total Retained Equity	−101 000	−83 000	−29 000	−16 000
Total Equity	−76 000	−58 000	−5 000	9 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	121 000	54 000	52 000
Total Equity and Debt	48 000	63 000	49 000	61 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	397 000	305 000	249 000	0
Other Income	0	0	0	0
Revenue	397 000	305 000	249 000	0
Cost of Goods Sold	59 000	36 000	35 000	0
Salary Costs	203 000	151 000	78 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	415 000	348 000	272 000	16 000
Operating Profit	−18 000	−44 000	−23 000	−16 000
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	−18 000	−53 000	−14 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	10 000	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	10 000	0
Stock	18 000	22 000	27 000	33 000
Total Investments	0	0	0	0
Cash, Bank	26 000	35 000	10 000	15 000
Total Current Assets	48 000	63 000	40 000	61 000
Total Assets	48 000	63 000	49 000	61 000
Total Equity	−76 000	−58 000	−5 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	73 000	75 000	30 000	52 000
Unpaid Taxes	28 000	22 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	23 000	25 000	17 000	0
Total Current Debt	124 000	121 000	54 000	52 000
Total Equity and Debt	48 000	63 000	49 000	61 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,68 %	91,38 %	280 %	−177,78 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−4,53 %	−14,43 %	−9,24 %	-
Current Ratio	0,39	0,52	0,74	1,17
Quick Ratio	0,45	0,64	1,48	3,21
Equity Ratio	−1,58	−0,92	−0,1	0,15
Gross Profit Margin	85,14 %	88,2 %	85,94 %	-