JAZZ FRISØR AS

3256 LARVIK

Finances

Share Ownership

Return on Equity

36,17 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 462 000	8 943 000	8 179 000	9 108 000
Net Income	603 000	612 000	651 000	554 000
Total Assets	3 714 000	3 336 000	3 665 000	2 872 000
Total Equity	1 667 000	1 064 000	1 901 000	1 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 462 000	8 943 000	8 179 000	9 108 000
Expenditure	8 690 000	8 155 000	7 338 000	8 387 000
Operating Profit	772 000	787 000	841 000	721 000
Financial Income	6 000	0	4 000	8 000
Financial Costs	4 000	2 000	10 000	51 000
Financial Balance	2 000	−2 000	−6 000	−43 000
Earnings Before Tax	774 000	785 000	835 000	678 000
Tax	170 000	173 000	184 000	124 000
Net Income	603 000	612 000	651 000	554 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	244 000	372 000	551 000	698 000
Total Current Assets	3 469 000	2 964 000	3 114 000	2 173 000
Total Assets	3 714 000	3 336 000	3 665 000	2 872 000
Total Retained Equity	1 567 000	964 000	1 801 000	1 150 000
Total Equity	1 667 000	1 064 000	1 901 000	1 250 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 047 000	2 272 000	1 764 000	1 621 000
Total Equity and Debt	3 714 000	3 336 000	3 665 000	2 872 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 462 000	8 943 000	8 088 000	9 108 000
Other Income	0	0	91 000	0
Revenue	9 462 000	8 943 000	8 179 000	9 108 000
Cost of Goods Sold	1 112 000	1 118 000	899 000	1 260 000
Salary Costs	5 802 000	5 457 000	5 002 000	5 526 000
Depreciation	147 000	171 000	222 000	212 000
Impairment	0	0	0	0
Expenditure	8 690 000	8 155 000	7 338 000	8 387 000
Operating Profit	772 000	787 000	841 000	721 000
Financial Income	6 000	0	4 000	8 000
Financial Costs	4 000	2 000	10 000	51 000
Financial Balance	2 000	−2 000	−6 000	−43 000
Dividends	0	1 450 000	0	450 000
Net Income	603 000	612 000	651 000	554 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	33 000	41 000	39 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	219 000	338 000	509 000	658 000
Total Tangible Assets	219 000	338 000	509 000	658 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	244 000	372 000	551 000	698 000
Stock	414 000	360 000	372 000	356 000
Total Investments	0	0	0	0
Cash, Bank	3 027 000	2 564 000	2 686 000	1 710 000
Total Current Assets	3 469 000	2 964 000	3 114 000	2 173 000
Total Assets	3 714 000	3 336 000	3 665 000	2 872 000
Total Equity	1 667 000	1 064 000	1 901 000	1 250 000
Short-Term Group Debt	0	268 000	107 000	0
Total Long-Term Debt	0	0	0	0
Creditors	182 000	207 000	230 000	184 000
Unpaid Taxes	708 000	666 000	684 000	680 000
Dividends	0	1 450 000	0	450 000
Other Current Debt	995 000	965 000	558 000	594 000
Total Current Debt	2 047 000	2 272 000	1 764 000	1 621 000
Total Equity and Debt	3 714 000	3 336 000	3 665 000	2 872 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,17 %	57,52 %	34,25 %	44,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,16 %	8,8 %	10,28 %	7,92 %
Current Ratio	1,69	1,3	1,77	1,34
Quick Ratio	2,12	1,55	2,24	1,72
Equity Ratio	0,45	0,32	0,52	0,44
Gross Profit Margin	88,25 %	87,5 %	89,01 %	86,17 %