LANDE FRISØR AS

1710 SARPSBORG

Finances

Share Ownership

Return on Equity

1,2 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	969 000	934 000	897 000	943 000
Net Income	1 000	1 000	2 000	1 000
Total Assets	233 000	236 000	227 000	227 000
Total Equity	83 000	82 000	81 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	969 000	934 000	897 000	943 000
Expenditure	969 000	932 000	895 000	941 000
Operating Profit	0	1 000	2 000	1 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	1 000	1 000	3 000	2 000
Tax	0	0	1 000	1 000
Net Income	1 000	1 000	2 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	0	0
Total Current Assets	233 000	233 000	227 000	227 000
Total Assets	233 000	236 000	227 000	227 000
Total Retained Equity	53 000	52 000	51 000	49 000
Total Equity	83 000	82 000	81 000	79 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	150 000	154 000	146 000	148 000
Total Equity and Debt	233 000	236 000	227 000	227 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	969 000	934 000	870 000	943 000
Other Income	0	0	27 000	0
Revenue	969 000	934 000	897 000	943 000
Cost of Goods Sold	37 000	45 000	46 000	50 000
Salary Costs	601 000	563 000	540 000	594 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	969 000	932 000	895 000	941 000
Operating Profit	0	1 000	2 000	1 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	1 000	1 000	2 000	1 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	3 000	0	0
Total Fixed Assets	0	3 000	0	0
Stock	14 000	17 000	16 000	16 000
Total Investments	0	0	0	0
Cash, Bank	217 000	215 000	210 000	211 000
Total Current Assets	233 000	233 000	227 000	227 000
Total Assets	233 000	236 000	227 000	227 000
Total Equity	83 000	82 000	81 000	79 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	6 000	0	0
Unpaid Taxes	78 000	75 000	73 000	74 000
Dividends	0	0	0	0
Other Current Debt	72 000	73 000	72 000	73 000
Total Current Debt	150 000	154 000	146 000	148 000
Total Equity and Debt	233 000	236 000	227 000	227 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,2 %	1,22 %	2,47 %	1,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0 %	0,11 %	0,22 %	0,11 %
Current Ratio	1,55	1,51	1,55	1,53
Quick Ratio	1,71	1,7	1,75	1,72
Equity Ratio	0,36	0,35	0,36	0,35
Gross Profit Margin	96,18 %	95,18 %	94,87 %	94,7 %