KRØLLE FRISØR AS

8200 FAUSKE

Finances

Return on Equity

30,13 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 188 000	6 538 000	6 634 000	6 273 000
Net Income	345 000	457 000	542 000	67 000
Total Assets	2 635 000	2 722 000	2 735 000	1 727 000
Total Equity	1 145 000	950 000	743 000	552 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 188 000	6 538 000	6 634 000	6 273 000
Expenditure	5 752 000	5 945 000	5 922 000	6 226 000
Operating Profit	436 000	593 000	712 000	93 000
Financial Income	5 000	2 000	3 000	6 000
Financial Costs	0	9 000	23 000	4 000
Financial Balance	5 000	−7 000	−20 000	2 000
Earnings Before Tax	442 000	586 000	692 000	96 000
Tax	97 000	129 000	151 000	28 000
Net Income	345 000	457 000	542 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	282 000	323 000	378 000	62 000
Total Current Assets	2 353 000	2 399 000	2 357 000	1 665 000
Total Assets	2 635 000	2 722 000	2 735 000	1 727 000
Total Retained Equity	1 045 000	850 000	643 000	452 000
Total Equity	1 145 000	950 000	743 000	552 000
Total Long-Term Debt	0	0	367 000	0
Total Current Debt	1 490 000	1 772 000	1 625 000	1 175 000
Total Equity and Debt	2 635 000	2 722 000	2 735 000	1 727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 188 000	6 538 000	6 574 000	6 272 000
Other Income	0	0	59 000	1 000
Revenue	6 188 000	6 538 000	6 634 000	6 273 000
Cost of Goods Sold	788 000	742 000	843 000	859 000
Salary Costs	3 813 000	4 070 000	4 044 000	4 279 000
Depreciation	61 000	73 000	73 000	75 000
Impairment	0	0	0	0
Expenditure	5 752 000	5 945 000	5 922 000	6 226 000
Operating Profit	436 000	593 000	712 000	93 000
Financial Income	5 000	2 000	3 000	6 000
Financial Costs	0	9 000	23 000	4 000
Financial Balance	5 000	−7 000	−20 000	2 000
Dividends	150 000	250 000	250 000	0
Net Income	345 000	457 000	542 000	67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	277 000	318 000	373 000	53 000
Total Tangible Assets	277 000	318 000	373 000	53 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	8 000
Total Fixed Assets	282 000	323 000	378 000	62 000
Stock	439 000	464 000	432 000	374 000
Total Investments	0	0	0	0
Cash, Bank	1 660 000	1 780 000	1 778 000	1 139 000
Total Current Assets	2 353 000	2 399 000	2 357 000	1 665 000
Total Assets	2 635 000	2 722 000	2 735 000	1 727 000
Total Equity	1 145 000	950 000	743 000	552 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	367 000	0
Creditors	107 000	54 000	81 000	102 000
Unpaid Taxes	485 000	587 000	580 000	523 000
Dividends	150 000	250 000	250 000	0
Other Current Debt	651 000	752 000	563 000	521 000
Total Current Debt	1 490 000	1 772 000	1 625 000	1 175 000
Total Equity and Debt	2 635 000	2 722 000	2 735 000	1 727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,13 %	48,11 %	72,95 %	12,14 %
Debt-to-Equity Ratio	0	0	0,49	0
Operating Profit Margin	7,05 %	9,07 %	10,73 %	1,48 %
Current Ratio	1,58	1,35	1,45	1,42
Quick Ratio	2,24	1,83	1,98	2,08
Equity Ratio	0,43	0,35	0,27	0,32
Gross Profit Margin	87,27 %	88,65 %	87,29 %	86,31 %