EVY FRISØR AS

9454 ÅNSTAD

Finances

Share Ownership

Return on Equity

27,23 %

Current Ratio

3,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	888 000	1 061 000	881 000
Net Income	119 000	148 000	140 000
Total Assets	645 000	545 000	406 000
Total Equity	437 000	318 000	170 000

Income (NOK)	2022	2021	2020
Revenue	888 000	1 061 000	881 000
Expenditure	733 000	870 000	700 000
Operating Profit	155 000	191 000	181 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Earnings Before Tax	155 000	191 000	179 000
Tax	36 000	42 000	39 000
Net Income	119 000	148 000	140 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	18 000	27 000	36 000
Total Current Assets	627 000	519 000	370 000
Total Assets	645 000	545 000	406 000
Total Retained Equity	407 000	288 000	140 000
Total Equity	437 000	318 000	170 000
Total Long-Term Debt	1 000	0	0
Total Current Debt	207 000	227 000	236 000
Total Equity and Debt	645 000	545 000	406 000

Cash flow (NOK)	2022	2021	2020
Sales Income	887 000	1 059 000	880 000
Other Income	1 000	2 000	1 000
Revenue	888 000	1 061 000	881 000
Cost of Goods Sold	97 000	115 000	67 000
Salary Costs	463 000	582 000	473 000
Depreciation	9 000	9 000	9 000
Impairment	0	0	0
Expenditure	733 000	870 000	700 000
Operating Profit	155 000	191 000	181 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Dividends	0	0	0
Net Income	119 000	148 000	140 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	18 000	27 000	36 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	18 000	27 000	36 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	18 000	27 000	36 000
Stock	88 000	83 000	88 000
Total Investments	0	0	0
Cash, Bank	534 000	433 000	274 000
Total Current Assets	627 000	519 000	370 000
Total Assets	645 000	545 000	406 000
Total Equity	437 000	318 000	170 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 000	0	0
Creditors	18 000	23 000	24 000
Unpaid Taxes	54 000	55 000	39 000
Dividends	0	0	0
Other Current Debt	100 000	107 000	134 000
Total Current Debt	207 000	227 000	236 000
Total Equity and Debt	645 000	545 000	406 000

Financial indicators	2022	2021	2020
Return on Equity	27,23 %	46,54 %	82,35 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	17,45 %	18 %	20,54 %
Current Ratio	3,03	2,29	1,57
Quick Ratio	5,27	3,6	2,5
Equity Ratio	0,68	0,58	0,42
Gross Profit Margin	89,08 %	89,16 %	92,4 %