CLASSIC FRISØR AS

5210 OS

Finances

Share Ownership

Return on Equity

4,72 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 193 000	4 270 000	4 223 000	4 535 000
Net Income	5 000	236 000	210 000	310 000
Total Assets	1 414 000	1 582 000	1 624 000	2 147 000
Total Equity	106 000	101 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 193 000	4 270 000	4 223 000	4 535 000
Expenditure	4 208 000	3 973 000	3 943 000	4 148 000
Operating Profit	10 000	311 000	271 000	383 000
Financial Income	0	0	6 000	17 000
Financial Costs	2 000	8 000	9 000	4 000
Financial Balance	−2 000	−8 000	−3 000	13 000
Earnings Before Tax	8 000	304 000	268 000	397 000
Tax	3 000	67 000	58 000	87 000
Net Income	5 000	236 000	210 000	310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	50 000	4 000	58 000
Total Current Assets	1 374 000	1 531 000	1 620 000	2 089 000
Total Assets	1 414 000	1 582 000	1 624 000	2 147 000
Total Retained Equity	6 000	1 000	0	0
Total Equity	106 000	101 000	100 000	100 000
Total Long-Term Debt	5 000	7 000	5 000	8 000
Total Current Debt	1 302 000	1 473 000	1 519 000	2 040 000
Total Equity and Debt	1 414 000	1 582 000	1 624 000	2 147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 193 000	4 270 000	4 155 000	4 543 000
Other Income	0	0	67 000	−8 000
Revenue	4 193 000	4 270 000	4 223 000	4 535 000
Cost of Goods Sold	493 000	549 000	441 000	394 000
Salary Costs	2 670 000	2 597 000	2 601 000	2 531 000
Depreciation	11 000	8 000	5 000	8 000
Impairment	0	0	0	0
Expenditure	4 208 000	3 973 000	3 943 000	4 148 000
Operating Profit	10 000	311 000	271 000	383 000
Financial Income	0	0	6 000	17 000
Financial Costs	2 000	8 000	9 000	4 000
Financial Balance	−2 000	−8 000	−3 000	13 000
Dividends	0	235 000	0	568 000
Net Income	5 000	236 000	210 000	310 000

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	40 000	50 000	4 000	9 000
Total Tangible Assets	40 000	50 000	4 000	9 000
Total Fiancial Fixed Assets	0	0	0	49 000
Total Fixed Assets	40 000	50 000	4 000	58 000
Stock	145 000	120 000	106 000	114 000
Total Investments	0	0	0	0
Cash, Bank	916 000	1 158 000	1 295 000	1 786 000
Total Current Assets	1 374 000	1 531 000	1 620 000	2 089 000
Total Assets	1 414 000	1 582 000	1 624 000	2 147 000
Total Equity	106 000	101 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	7 000	5 000	8 000
Creditors	134 000	107 000	150 000	275 000
Unpaid Taxes	306 000	276 000	314 000	231 000
Dividends	0	235 000	0	568 000
Other Current Debt	858 000	790 000	1 053 000	965 000
Total Current Debt	1 302 000	1 473 000	1 519 000	2 040 000
Total Equity and Debt	1 414 000	1 582 000	1 624 000	2 147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,72 %	233,66 %	210 %	310 %
Debt-to-Equity Ratio	0,05	0,07	0,05	0,08
Operating Profit Margin	0,24 %	7,28 %	6,42 %	8,45 %
Current Ratio	1,06	1,04	1,07	1,02
Quick Ratio	1,19	1,13	1,15	1,08
Equity Ratio	0,07	0,06	0,06	0,05
Gross Profit Margin	88,24 %	87,14 %	89,56 %	91,31 %