ADAM & EVA FRISØR AS

4100 JØRPELAND

Finances

Share Ownership

Return on Equity

99,65 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 775 000	4 814 000	4 373 000	4 668 000
Net Income	287 000	397 000	462 000	144 000
Total Assets	1 477 000	1 414 000	1 649 000	1 664 000
Total Equity	288 000	301 000	256 000	254 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 775 000	4 814 000	4 373 000	4 668 000
Expenditure	4 403 000	4 304 000	3 778 000	4 480 000
Operating Profit	371 000	511 000	595 000	188 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 000	0	2 000	2 000
Financial Balance	−2 000	0	−1 000	−1 000
Earnings Before Tax	369 000	510 000	593 000	186 000
Tax	83 000	113 000	131 000	42 000
Net Income	287 000	397 000	462 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	10 000	10 000	12 000
Total Current Assets	1 464 000	1 404 000	1 638 000	1 652 000
Total Assets	1 477 000	1 414 000	1 649 000	1 664 000
Total Retained Equity	188 000	201 000	154 000	152 000
Total Equity	288 000	301 000	256 000	254 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	1 189 000	1 113 000	1 392 000	1 407 000
Total Equity and Debt	1 477 000	1 414 000	1 649 000	1 664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 773 000	4 814 000	4 329 000	4 668 000
Other Income	2 000	0	44 000	0
Revenue	4 775 000	4 814 000	4 373 000	4 668 000
Cost of Goods Sold	544 000	599 000	508 000	550 000
Salary Costs	3 389 000	3 249 000	2 809 000	3 463 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 403 000	4 304 000	3 778 000	4 480 000
Operating Profit	371 000	511 000	595 000	188 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 000	0	2 000	2 000
Financial Balance	−2 000	0	−1 000	−1 000
Dividends	300 000	200 000	460 000	144 000
Net Income	287 000	397 000	462 000	144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	5 000	5 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	12 000	10 000	10 000	12 000
Stock	234 000	220 000	253 000	222 000
Total Investments	0	0	0	0
Cash, Bank	1 202 000	1 165 000	1 335 000	1 428 000
Total Current Assets	1 464 000	1 404 000	1 638 000	1 652 000
Total Assets	1 477 000	1 414 000	1 649 000	1 664 000
Total Equity	288 000	301 000	256 000	254 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	47 000	41 000	72 000	33 000
Unpaid Taxes	416 000	479 000	410 000	362 000
Dividends	300 000	200 000	460 000	144 000
Other Current Debt	340 000	280 000	321 000	827 000
Total Current Debt	1 189 000	1 113 000	1 392 000	1 407 000
Total Equity and Debt	1 477 000	1 414 000	1 649 000	1 664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,65 %	131,89 %	180,47 %	56,69 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	7,77 %	10,61 %	13,61 %	4,03 %
Current Ratio	1,23	1,26	1,18	1,17
Quick Ratio	1,53	1,57	1,44	1,39
Equity Ratio	0,19	0,21	0,16	0,15
Gross Profit Margin	88,61 %	87,56 %	88,38 %	88,22 %