FRISØRHJØRNET ABC AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

55,37 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 736 000	6 229 000	5 470 000	5 650 000
Net Income	232 000	163 000	247 000	133 000
Total Assets	1 836 000	1 721 000	1 566 000	1 363 000
Total Equity	419 000	348 000	385 000	138 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 736 000	6 229 000	5 470 000	5 650 000
Expenditure	6 441 000	6 023 000	5 154 000	5 481 000
Operating Profit	295 000	206 000	315 000	168 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	3 000	3 000	3 000	2 000
Earnings Before Tax	298 000	209 000	318 000	170 000
Tax	66 000	46 000	70 000	37 000
Net Income	232 000	163 000	247 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	3 000
Total Current Assets	1 836 000	1 721 000	1 566 000	1 360 000
Total Assets	1 836 000	1 721 000	1 566 000	1 363 000
Total Retained Equity	314 000	242 000	280 000	32 000
Total Equity	419 000	348 000	385 000	138 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 416 000	1 373 000	1 181 000	1 226 000
Total Equity and Debt	1 836 000	1 721 000	1 566 000	1 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 589 000	6 080 000	5 296 000	5 493 000
Other Income	147 000	150 000	174 000	156 000
Revenue	6 736 000	6 229 000	5 470 000	5 650 000
Cost of Goods Sold	927 000	772 000	601 000	761 000
Salary Costs	4 766 000	4 504 000	3 886 000	3 991 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 441 000	6 023 000	5 154 000	5 481 000
Operating Profit	295 000	206 000	315 000	168 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	3 000	3 000	3 000	2 000
Dividends	0	0	0	130 000
Net Income	232 000	163 000	247 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	3 000
Stock	174 000	219 000	212 000	133 000
Total Investments	1 000	1 000	1 000	1 000
Cash, Bank	1 611 000	1 470 000	1 334 000	1 213 000
Total Current Assets	1 836 000	1 721 000	1 566 000	1 360 000
Total Assets	1 836 000	1 721 000	1 566 000	1 363 000
Total Equity	419 000	348 000	385 000	138 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	57 000	76 000	40 000	12 000
Unpaid Taxes	597 000	575 000	502 000	475 000
Dividends	0	0	0	130 000
Other Current Debt	697 000	676 000	571 000	571 000
Total Current Debt	1 416 000	1 373 000	1 181 000	1 226 000
Total Equity and Debt	1 836 000	1 721 000	1 566 000	1 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,37 %	46,84 %	64,16 %	96,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,38 %	3,31 %	5,76 %	2,97 %
Current Ratio	1,3	1,25	1,33	1,11
Quick Ratio	1,48	1,49	1,62	1,24
Equity Ratio	0,23	0,2	0,25	0,1
Gross Profit Margin	86,24 %	87,61 %	89,01 %	86,53 %