Frisør Krogdahl A/S

7075 TILLER

Finances

Share Ownership

Return on Equity

17,67 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 208 000	5 142 000	4 896 000	4 928 000
Net Income	155 000	272 000	199 000	−1 000
Total Assets	1 911 000	1 830 000	1 599 000	1 431 000
Total Equity	877 000	826 000	689 000	349 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 208 000	5 142 000	4 896 000	4 928 000
Expenditure	5 001 000	4 783 000	4 636 000	4 966 000
Operating Profit	208 000	360 000	261 000	−39 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	8 000	6 000	5 000	4 000
Financial Balance	−6 000	−6 000	−4 000	−3 000
Earnings Before Tax	202 000	354 000	257 000	−41 000
Tax	46 000	82 000	58 000	−40 000
Net Income	155 000	272 000	199 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	33 000	50 000	112 000
Total Current Assets	1 893 000	1 797 000	1 550 000	1 319 000
Total Assets	1 911 000	1 830 000	1 599 000	1 431 000
Total Retained Equity	777 000	726 000	589 000	249 000
Total Equity	877 000	826 000	689 000	349 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	1 034 000	1 004 000	908 000	1 082 000
Total Equity and Debt	1 911 000	1 830 000	1 599 000	1 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 208 000	5 149 000	4 836 000	4 928 000
Other Income	0	−7 000	60 000	0
Revenue	5 208 000	5 142 000	4 896 000	4 928 000
Cost of Goods Sold	510 000	401 000	442 000	471 000
Salary Costs	3 617 000	3 541 000	3 472 000	3 715 000
Depreciation	17 000	20 000	24 000	24 000
Impairment	0	0	0	0
Expenditure	5 001 000	4 783 000	4 636 000	4 966 000
Operating Profit	208 000	360 000	261 000	−39 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	8 000	6 000	5 000	4 000
Financial Balance	−6 000	−6 000	−4 000	−3 000
Dividends	104 000	136 000	0	0
Net Income	155 000	272 000	199 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	3 000	0	37 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	30 000	50 000	74 000
Total Tangible Assets	14 000	30 000	50 000	74 000
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	18 000	33 000	50 000	112 000
Stock	259 000	365 000	236 000	245 000
Total Investments	0	0	0	0
Cash, Bank	1 611 000	1 425 000	1 263 000	988 000
Total Current Assets	1 893 000	1 797 000	1 550 000	1 319 000
Total Assets	1 911 000	1 830 000	1 599 000	1 431 000
Total Equity	877 000	826 000	689 000	349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	34 000	37 000	1 000	140 000
Unpaid Taxes	418 000	327 000	397 000	386 000
Dividends	104 000	136 000	0	0
Other Current Debt	430 000	417 000	492 000	557 000
Total Current Debt	1 034 000	1 004 000	908 000	1 082 000
Total Equity and Debt	1 911 000	1 830 000	1 599 000	1 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,67 %	32,93 %	28,88 %	−0,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,99 %	7 %	5,33 %	−0,79 %
Current Ratio	1,83	1,79	1,71	1,22
Quick Ratio	2,44	2,81	2,31	1,58
Equity Ratio	0,46	0,45	0,43	0,24
Gross Profit Margin	90,21 %	92,2 %	90,97 %	90,44 %