CLASSIC FRISØR AS

5300 KLEPPESTØ

Finances

Share Ownership

Return on Equity

108,91 %

Current Ratio

1,12

Debt-to-Equity Ratio

2,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 672 000	4 833 000	3 904 000	3 994 000
Net Income	110 000	175 000	153 000	59 000
Total Assets	1 407 000	1 721 000	1 420 000	1 444 000
Total Equity	101 000	100 000	100 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 672 000	4 833 000	3 904 000	3 994 000
Expenditure	4 512 000	4 591 000	3 685 000	3 901 000
Operating Profit	160 000	242 000	219 000	94 000
Financial Income	0	2 000	3 000	0
Financial Costs	19 000	19 000	26 000	18 000
Financial Balance	−19 000	−17 000	−23 000	−18 000
Earnings Before Tax	141 000	225 000	196 000	76 000
Tax	31 000	49 000	43 000	17 000
Net Income	110 000	175 000	153 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	235 000	248 000	287 000	334 000
Total Current Assets	1 172 000	1 474 000	1 133 000	1 110 000
Total Assets	1 407 000	1 721 000	1 420 000	1 444 000
Total Retained Equity	1 000	0	0	−106 000
Total Equity	101 000	100 000	100 000	−6 000
Total Long-Term Debt	260 000	360 000	457 000	517 000
Total Current Debt	1 046 000	1 262 000	862 000	933 000
Total Equity and Debt	1 407 000	1 721 000	1 420 000	1 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 672 000	4 833 000	3 843 000	3 994 000
Other Income	0	0	61 000	0
Revenue	4 672 000	4 833 000	3 904 000	3 994 000
Cost of Goods Sold	523 000	662 000	469 000	492 000
Salary Costs	3 177 000	3 105 000	2 341 000	2 571 000
Depreciation	39 000	39 000	47 000	60 000
Impairment	0	0	0	0
Expenditure	4 512 000	4 591 000	3 685 000	3 901 000
Operating Profit	160 000	242 000	219 000	94 000
Financial Income	0	2 000	3 000	0
Financial Costs	19 000	19 000	26 000	18 000
Financial Balance	−19 000	−17 000	−23 000	−18 000
Dividends	0	0	0	0
Net Income	110 000	175 000	153 000	59 000

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	235 000	248 000	287 000	334 000
Total Tangible Assets	235 000	248 000	287 000	334 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	235 000	248 000	287 000	334 000
Stock	181 000	213 000	176 000	185 000
Total Investments	0	0	0	0
Cash, Bank	806 000	1 041 000	782 000	847 000
Total Current Assets	1 172 000	1 474 000	1 133 000	1 110 000
Total Assets	1 407 000	1 721 000	1 420 000	1 444 000
Total Equity	101 000	100 000	100 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	260 000	360 000	457 000	517 000
Creditors	186 000	289 000	193 000	218 000
Unpaid Taxes	261 000	372 000	259 000	281 000
Dividends	0	0	0	0
Other Current Debt	598 000	598 000	399 000	433 000
Total Current Debt	1 046 000	1 262 000	862 000	933 000
Total Equity and Debt	1 407 000	1 721 000	1 420 000	1 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,91 %	175 %	153 %	−983,33 %
Debt-to-Equity Ratio	2,57	3,6	4,57	−86,17
Operating Profit Margin	3,42 %	5,01 %	5,61 %	2,35 %
Current Ratio	1,12	1,17	1,31	1,19
Quick Ratio	1,35	1,41	1,65	1,48
Equity Ratio	0,07	0,06	0,07	−0
Gross Profit Margin	88,81 %	86,3 %	87,99 %	87,68 %