BJØRNSTAD FRISØRSALONG AS

1920 SØRUMSAND

Finances

Share Ownership

Return on Equity

28,76 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	3 646 000	3 399 000	3 167 000
Net Income	155 000	384 000	251 000
Total Assets	1 597 000	1 169 000	1 174 000
Total Equity	539 000	484 000	335 000

Income (NOK)	2022	2021	2020
Revenue	3 646 000	3 399 000	3 167 000
Expenditure	3 449 000	2 906 000	2 845 000
Operating Profit	197 000	492 000	322 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	198 000	492 000	322 000
Tax	44 000	108 000	71 000
Net Income	155 000	384 000	251 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	75 000	0	0
Total Current Assets	1 522 000	1 169 000	1 174 000
Total Assets	1 597 000	1 169 000	1 174 000
Total Retained Equity	439 000	384 000	235 000
Total Equity	539 000	484 000	335 000
Total Long-Term Debt	3 000	0	0
Total Current Debt	1 055 000	684 000	839 000
Total Equity and Debt	1 597 000	1 169 000	1 174 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 646 000	3 399 000	3 132 000
Other Income	0	0	35 000
Revenue	3 646 000	3 399 000	3 167 000
Cost of Goods Sold	390 000	403 000	338 000
Salary Costs	2 574 000	2 067 000	2 174 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	3 449 000	2 906 000	2 845 000
Operating Profit	197 000	492 000	322 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	0	0	0
Net Income	155 000	384 000	251 000

Balance details (NOK)	2022	2021	2020
Goodwill	75 000	0	0
Total Intangible Assets	75 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	75 000	0	0
Stock	319 000	198 000	177 000
Total Investments	0	0	0
Cash, Bank	1 195 000	966 000	997 000
Total Current Assets	1 522 000	1 169 000	1 174 000
Total Assets	1 597 000	1 169 000	1 174 000
Total Equity	539 000	484 000	335 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 000	0	0
Creditors	240 000	45 000	71 000
Unpaid Taxes	289 000	316 000	381 000
Dividends	0	0	0
Other Current Debt	486 000	215 000	316 000
Total Current Debt	1 055 000	684 000	839 000
Total Equity and Debt	1 597 000	1 169 000	1 174 000

Financial indicators	2022	2021	2020
Return on Equity	28,76 %	79,34 %	74,93 %
Debt-to-Equity Ratio	0,01	0	0
Operating Profit Margin	5,4 %	14,47 %	10,17 %
Current Ratio	1,44	1,71	1,4
Quick Ratio	2,07	2,41	1,77
Equity Ratio	0,34	0,41	0,29
Gross Profit Margin	89,3 %	88,14 %	89,33 %