BJERKE FRISØRENE AS

1369 STABEKK

Finances

Share Ownership

Return on Equity

−4,89 %

Current Ratio

Debt-to-Equity Ratio

−0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Net Income	28 000	26 000	14 000	20 000
Total Assets	35 000	44 000	55 000	69 000
Total Equity	−573 000	−601 000	−627 000	−641 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Expenditure	14 000	17 000	33 000	25 000
Operating Profit	36 000	33 000	18 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	36 000	33 000	18 000	25 000
Tax	8 000	7 000	4 000	6 000
Net Income	28 000	26 000	14 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	44 000	55 000	69 000
Total Current Assets	0	0	0	0
Total Assets	35 000	44 000	55 000	69 000
Total Retained Equity	−861 000	−889 000	−915 000	−928 000
Total Equity	−573 000	−601 000	−627 000	−641 000
Total Long-Term Debt	3 000	4 000	5 000	1 000
Total Current Debt	605 000	641 000	677 000	708 000
Total Equity and Debt	35 000	44 000	55 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	50 000	50 000	50 000	50 000
Revenue	50 000	50 000	50 000	50 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	11 000	14 000	25 000
Impairment	0	0	0	0
Expenditure	14 000	17 000	33 000	25 000
Operating Profit	36 000	33 000	18 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	28 000	26 000	14 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	21 000	26 000	32 000	40 000
Total Intangible Assets	21 000	26 000	32 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	18 000	23 000	28 000
Total Tangible Assets	15 000	18 000	23 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	35 000	44 000	55 000	69 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	35 000	44 000	55 000	69 000
Total Equity	−573 000	−601 000	−627 000	−641 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	5 000	1 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	596 000	633 000	677 000	708 000
Total Current Debt	605 000	641 000	677 000	708 000
Total Equity and Debt	35 000	44 000	55 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,89 %	−4,33 %	−2,23 %	−3,12 %
Debt-to-Equity Ratio	−0,01	−0,01	−0,01	−0
Operating Profit Margin	72 %	66 %	36 %	50 %
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	−16,37	−13,66	−11,4	−9,29
Gross Profit Margin	100 %	100 %	100 %	100 %