GJØVIK FRISØR AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

255,56 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 495 000	4 386 000	4 103 000	3 938 000
Net Income	713 000	395 000	357 000	187 000
Total Assets	2 107 000	1 457 000	1 389 000	1 187 000
Total Equity	279 000	215 000	200 000	143 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 495 000	4 386 000	4 103 000	3 938 000
Expenditure	4 577 000	3 873 000	3 637 000	3 686 000
Operating Profit	918 000	513 000	466 000	251 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	8 000	10 000
Financial Balance	−2 000	−5 000	−8 000	−10 000
Earnings Before Tax	916 000	508 000	459 000	241 000
Tax	203 000	113 000	102 000	54 000
Net Income	713 000	395 000	357 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	180 000	224 000	284 000
Total Current Assets	1 973 000	1 277 000	1 164 000	903 000
Total Assets	2 107 000	1 457 000	1 389 000	1 187 000
Total Retained Equity	179 000	115 000	100 000	43 000
Total Equity	279 000	215 000	200 000	143 000
Total Long-Term Debt	0	53 000	117 000	165 000
Total Current Debt	1 829 000	1 188 000	1 071 000	878 000
Total Equity and Debt	2 107 000	1 457 000	1 389 000	1 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 495 000	4 376 000	4 049 000	3 890 000
Other Income	0	10 000	54 000	48 000
Revenue	5 495 000	4 386 000	4 103 000	3 938 000
Cost of Goods Sold	415 000	443 000	462 000	414 000
Salary Costs	3 342 000	2 726 000	2 500 000	2 607 000
Depreciation	44 000	44 000	61 000	77 000
Impairment	0	0	0	0
Expenditure	4 577 000	3 873 000	3 637 000	3 686 000
Operating Profit	918 000	513 000	466 000	251 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	8 000	10 000
Financial Balance	−2 000	−5 000	−8 000	−10 000
Dividends	650 000	380 000	300 000	170 000
Net Income	713 000	395 000	357 000	187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	14 000	15 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	120 000	164 000	208 000	269 000
Total Tangible Assets	120 000	164 000	208 000	269 000
Total Fiancial Fixed Assets	0	2 000	2 000	2 000
Total Fixed Assets	134 000	180 000	224 000	284 000
Stock	326 000	221 000	202 000	229 000
Total Investments	0	0	0	0
Cash, Bank	1 633 000	1 044 000	942 000	635 000
Total Current Assets	1 973 000	1 277 000	1 164 000	903 000
Total Assets	2 107 000	1 457 000	1 389 000	1 187 000
Total Equity	279 000	215 000	200 000	143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	53 000	117 000	165 000
Creditors	15 000	4 000	12 000	3 000
Unpaid Taxes	611 000	431 000	414 000	397 000
Dividends	650 000	380 000	300 000	170 000
Other Current Debt	350 000	262 000	242 000	251 000
Total Current Debt	1 829 000	1 188 000	1 071 000	878 000
Total Equity and Debt	2 107 000	1 457 000	1 389 000	1 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	255,56 %	183,72 %	178,5 %	130,77 %
Debt-to-Equity Ratio	0	0,25	0,59	1,15
Operating Profit Margin	16,71 %	11,7 %	11,36 %	6,37 %
Current Ratio	1,08	1,07	1,09	1,03
Quick Ratio	1,31	1,32	1,34	1,39
Equity Ratio	0,13	0,15	0,14	0,12
Gross Profit Margin	92,45 %	89,9 %	88,74 %	89,49 %