BEZZETTI FRISØR AS

9325 BARDUFOSS

Finances

Return on Equity

−5,13 %

Current Ratio

2,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 209 000	2 940 000	2 424 000	2 447 000
Net Income	−27 000	251 000	201 000	155 000
Total Assets	847 000	1 145 000	1 032 000	940 000
Total Equity	526 000	653 000	552 000	421 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 209 000	2 940 000	2 424 000	2 447 000
Expenditure	2 238 000	2 619 000	2 166 000	2 248 000
Operating Profit	−28 000	321 000	258 000	198 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−28 000	322 000	258 000	198 000
Tax	−1 000	71 000	57 000	44 000
Net Income	−27 000	251 000	201 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	68 000	93 000	124 000
Total Current Assets	797 000	1 077 000	938 000	816 000
Total Assets	847 000	1 145 000	1 032 000	940 000
Total Retained Equity	496 000	623 000	522 000	321 000
Total Equity	526 000	653 000	552 000	421 000
Total Long-Term Debt	0	1 000	3 000	5 000
Total Current Debt	322 000	491 000	477 000	514 000
Total Equity and Debt	847 000	1 145 000	1 032 000	940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 017 000	2 748 000	2 204 000	2 283 000
Other Income	192 000	192 000	220 000	164 000
Revenue	2 209 000	2 940 000	2 424 000	2 447 000
Cost of Goods Sold	491 000	543 000	446 000	470 000
Salary Costs	1 241 000	1 561 000	1 205 000	1 278 000
Depreciation	18 000	26 000	31 000	31 000
Impairment	0	0	0	0
Expenditure	2 238 000	2 619 000	2 166 000	2 248 000
Operating Profit	−28 000	321 000	258 000	198 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	50 000	0	150 000
Net Income	−27 000	251 000	201 000	155 000

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	50 000	68 000	93 000	124 000
Total Tangible Assets	50 000	68 000	93 000	124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	68 000	93 000	124 000
Stock	278 000	286 000	261 000	190 000
Total Investments	0	0	0	0
Cash, Bank	434 000	740 000	637 000	573 000
Total Current Assets	797 000	1 077 000	938 000	816 000
Total Assets	847 000	1 145 000	1 032 000	940 000
Total Equity	526 000	653 000	552 000	421 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	3 000	5 000
Creditors	57 000	18 000	31 000	13 000
Unpaid Taxes	86 000	154 000	162 000	146 000
Dividends	0	50 000	0	150 000
Other Current Debt	178 000	197 000	225 000	160 000
Total Current Debt	322 000	491 000	477 000	514 000
Total Equity and Debt	847 000	1 145 000	1 032 000	940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,13 %	38,44 %	36,41 %	36,82 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	−1,27 %	10,92 %	10,64 %	8,09 %
Current Ratio	2,48	2,19	1,97	1,59
Quick Ratio	18,11	5,25	4,34	2,52
Equity Ratio	0,62	0,57	0,53	0,45
Gross Profit Margin	77,77 %	81,53 %	81,6 %	80,79 %