PAPILJOTTEN FRISØR AS

5600 NORHEIMSUND

Finances

Share Ownership

Return on Equity

94,46 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 749 000	4 772 000	3 810 000	3 883 000
Net Income	494 000	290 000	313 000	335 000
Total Assets	1 540 000	2 252 000	1 877 000	1 655 000
Total Equity	523 000	100 000	1 045 000	832 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 749 000	4 772 000	3 810 000	3 883 000
Expenditure	4 112 000	4 401 000	3 407 000	3 449 000
Operating Profit	636 000	371 000	403 000	434 000
Financial Income	4 000	3 000	4 000	3 000
Financial Costs	0	0	2 000	0
Financial Balance	4 000	3 000	2 000	3 000
Earnings Before Tax	639 000	374 000	404 000	437 000
Tax	145 000	84 000	91 000	102 000
Net Income	494 000	290 000	313 000	335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	23 000	31 000	40 000
Total Current Assets	1 489 000	2 229 000	1 845 000	1 615 000
Total Assets	1 540 000	2 252 000	1 877 000	1 655 000
Total Retained Equity	423 000	0	945 000	732 000
Total Equity	523 000	100 000	1 045 000	832 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	1 016 000	2 151 000	831 000	823 000
Total Equity and Debt	1 540 000	2 252 000	1 877 000	1 655 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 751 000	4 770 000	3 782 000	3 883 000
Other Income	−2 000	1 000	28 000	0
Revenue	4 749 000	4 772 000	3 810 000	3 883 000
Cost of Goods Sold	707 000	769 000	550 000	576 000
Salary Costs	2 663 000	2 934 000	2 301 000	2 280 000
Depreciation	1 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	4 112 000	4 401 000	3 407 000	3 449 000
Operating Profit	636 000	371 000	403 000	434 000
Financial Income	4 000	3 000	4 000	3 000
Financial Costs	0	0	2 000	0
Financial Balance	4 000	3 000	2 000	3 000
Dividends	71 000	1 235 000	100 000	100 000
Net Income	494 000	290 000	313 000	335 000

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	0	23 000	31 000	40 000
Total Tangible Assets	0	23 000	31 000	40 000
Total Fiancial Fixed Assets	51 000	0	0	0
Total Fixed Assets	51 000	23 000	31 000	40 000
Stock	351 000	381 000	332 000	320 000
Total Investments	0	0	0	0
Cash, Bank	1 110 000	1 806 000	1 501 000	1 187 000
Total Current Assets	1 489 000	2 229 000	1 845 000	1 615 000
Total Assets	1 540 000	2 252 000	1 877 000	1 655 000
Total Equity	523 000	100 000	1 045 000	832 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	96 000	115 000	46 000	74 000
Unpaid Taxes	388 000	388 000	336 000	275 000
Dividends	71 000	1 235 000	100 000	100 000
Other Current Debt	316 000	329 000	259 000	273 000
Total Current Debt	1 016 000	2 151 000	831 000	823 000
Total Equity and Debt	1 540 000	2 252 000	1 877 000	1 655 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,46 %	290 %	29,95 %	40,26 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	13,39 %	7,77 %	10,58 %	11,18 %
Current Ratio	1,47	1,04	2,22	1,96
Quick Ratio	2,24	1,26	3,7	3,21
Equity Ratio	0,34	0,04	0,56	0,5
Gross Profit Margin	85,11 %	83,89 %	85,56 %	85,17 %