TRONDHEIM TORG FRISØR AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

27,97 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 607 000	4 380 000	3 669 000	4 236 000
Net Income	224 000	276 000	5 000	60 000
Total Assets	1 634 000	1 627 000	1 249 000	1 262 000
Total Equity	801 000	577 000	302 000	296 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 607 000	4 380 000	3 669 000	4 236 000
Expenditure	5 315 000	4 018 000	3 663 000	4 161 000
Operating Profit	293 000	362 000	6 000	76 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	7 000	9 000	0	0
Financial Balance	−6 000	−9 000	1 000	2 000
Earnings Before Tax	287 000	353 000	7 000	77 000
Tax	63 000	78 000	2 000	17 000
Net Income	224 000	276 000	5 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	246 000	276 000	310 000	3 000
Total Current Assets	1 388 000	1 350 000	938 000	1 260 000
Total Assets	1 634 000	1 627 000	1 249 000	1 262 000
Total Retained Equity	701 000	477 000	202 000	196 000
Total Equity	801 000	577 000	302 000	296 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	832 000	1 049 000	945 000	966 000
Total Equity and Debt	1 634 000	1 627 000	1 249 000	1 262 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 607 000	4 380 000	3 595 000	4 236 000
Other Income	0	0	74 000	0
Revenue	5 607 000	4 380 000	3 669 000	4 236 000
Cost of Goods Sold	1 368 000	1 021 000	732 000	832 000
Salary Costs	3 030 000	2 038 000	1 965 000	2 427 000
Depreciation	34 000	34 000	15 000	0
Impairment	0	0	0	0
Expenditure	5 315 000	4 018 000	3 663 000	4 161 000
Operating Profit	293 000	362 000	6 000	76 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	7 000	9 000	0	0
Financial Balance	−6 000	−9 000	1 000	2 000
Dividends	0	0	0	0
Net Income	224 000	276 000	5 000	60 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	122 000	156 000	0
Total Tangible Assets	87 000	122 000	156 000	0
Total Fiancial Fixed Assets	156 000	155 000	155 000	0
Total Fixed Assets	246 000	276 000	310 000	3 000
Stock	401 000	348 000	279 000	262 000
Total Investments	0	0	0	0
Cash, Bank	917 000	851 000	566 000	918 000
Total Current Assets	1 388 000	1 350 000	938 000	1 260 000
Total Assets	1 634 000	1 627 000	1 249 000	1 262 000
Total Equity	801 000	577 000	302 000	296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	168 000	170 000	186 000	98 000
Unpaid Taxes	361 000	259 000	185 000	266 000
Dividends	0	0	0	0
Other Current Debt	601 000	540 000	573 000	586 000
Total Current Debt	832 000	1 049 000	945 000	966 000
Total Equity and Debt	1 634 000	1 627 000	1 249 000	1 262 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,97 %	47,83 %	1,66 %	20,27 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	5,23 %	8,26 %	0,16 %	1,79 %
Current Ratio	1,67	1,29	0,99	1,3
Quick Ratio	3,22	1,93	1,41	1,79
Equity Ratio	0,49	0,35	0,24	0,23
Gross Profit Margin	75,6 %	76,69 %	80,05 %	80,36 %