SKIPPY FRISØR AS

7038 TRONDHEIM

Finances

Return on Equity

14,84 %

Current Ratio

1,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 743 000	3 473 000	3 251 000	3 215 000
Net Income	397 000	729 000	434 000	295 000
Total Assets	4 118 000	4 427 000	4 221 000	3 743 000
Total Equity	2 676 000	3 076 000	3 109 000	3 215 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 743 000	3 473 000	3 251 000	3 215 000
Expenditure	3 446 000	2 848 000	2 690 000	2 835 000
Operating Profit	297 000	625 000	560 000	380 000
Financial Income	187 000	250 000	1 000	2 000
Financial Costs	7 000	9 000	4 000	4 000
Financial Balance	180 000	241 000	−3 000	−2 000
Earnings Before Tax	477 000	866 000	557 000	378 000
Tax	80 000	137 000	123 000	83 000
Net Income	397 000	729 000	434 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 450 000	1 451 000	1 453 000	1 467 000
Total Current Assets	2 668 000	2 975 000	2 767 000	2 276 000
Total Assets	4 118 000	4 427 000	4 221 000	3 743 000
Total Retained Equity	2 376 000	2 776 000	2 809 000	2 915 000
Total Equity	2 676 000	3 076 000	3 109 000	3 215 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 442 000	1 350 000	1 112 000	528 000
Total Equity and Debt	4 118 000	4 427 000	4 221 000	3 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 743 000	3 477 000	3 201 000	3 215 000
Other Income	0	−4 000	50 000	0
Revenue	3 743 000	3 473 000	3 251 000	3 215 000
Cost of Goods Sold	535 000	392 000	341 000	335 000
Salary Costs	1 926 000	1 544 000	1 602 000	1 844 000
Depreciation	0	0	16 000	39 000
Impairment	0	0	0	0
Expenditure	3 446 000	2 848 000	2 690 000	2 835 000
Operating Profit	297 000	625 000	560 000	380 000
Financial Income	187 000	250 000	1 000	2 000
Financial Costs	7 000	9 000	4 000	4 000
Financial Balance	180 000	241 000	−3 000	−2 000
Dividends	797 000	762 000	540 000	0
Net Income	397 000	729 000	434 000	295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	6 000	7 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	16 000
Total Tangible Assets	0	0	0	16 000
Total Fiancial Fixed Assets	1 446 000	1 446 000	1 446 000	1 446 000
Total Fixed Assets	1 450 000	1 451 000	1 453 000	1 467 000
Stock	170 000	206 000	180 000	234 000
Total Investments	0	0	0	0
Cash, Bank	2 478 000	2 704 000	2 530 000	1 965 000
Total Current Assets	2 668 000	2 975 000	2 767 000	2 276 000
Total Assets	4 118 000	4 427 000	4 221 000	3 743 000
Total Equity	2 676 000	3 076 000	3 109 000	3 215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	98 000	73 000	36 000	49 000
Unpaid Taxes	273 000	228 000	251 000	227 000
Dividends	797 000	762 000	540 000	0
Other Current Debt	195 000	152 000	159 000	163 000
Total Current Debt	1 442 000	1 350 000	1 112 000	528 000
Total Equity and Debt	4 118 000	4 427 000	4 221 000	3 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,84 %	23,7 %	13,96 %	9,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,93 %	18 %	17,23 %	11,82 %
Current Ratio	1,85	2,2	2,49	4,31
Quick Ratio	2,1	2,6	2,97	7,74
Equity Ratio	0,65	0,69	0,74	0,86
Gross Profit Margin	85,71 %	88,71 %	89,51 %	89,58 %