KRANZ FRISØR AS

1830 ASKIM

Finances

Share Ownership

Return on Equity

45,54 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 428 000	3 492 000	3 005 000	2 990 000
Net Income	143 000	463 000	202 000	293 000
Total Assets	1 147 000	1 431 000	1 166 000	1 360 000
Total Equity	314 000	313 000	200 000	347 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 428 000	3 492 000	3 005 000	2 990 000
Expenditure	3 240 000	2 895 000	2 744 000	2 610 000
Operating Profit	189 000	597 000	261 000	380 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	188 000	597 000	260 000	380 000
Tax	45 000	134 000	58 000	86 000
Net Income	143 000	463 000	202 000	293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	22 000	28 000	42 000
Total Current Assets	1 094 000	1 409 000	1 138 000	1 318 000
Total Assets	1 147 000	1 431 000	1 166 000	1 360 000
Total Retained Equity	114 000	113 000	0	147 000
Total Equity	314 000	313 000	200 000	347 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	832 000	1 118 000	966 000	1 013 000
Total Equity and Debt	1 147 000	1 431 000	1 166 000	1 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 427 000	3 484 000	3 005 000	2 990 000
Other Income	1 000	9 000	0	1 000
Revenue	3 428 000	3 492 000	3 005 000	2 990 000
Cost of Goods Sold	498 000	379 000	573 000	217 000
Salary Costs	2 164 000	2 004 000	1 712 000	1 863 000
Depreciation	19 000	14 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	3 240 000	2 895 000	2 744 000	2 610 000
Operating Profit	189 000	597 000	261 000	380 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	0	0	−1 000
Dividends	143 000	350 000	349 000	0
Net Income	143 000	463 000	202 000	293 000

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	52 000	19 000	28 000	42 000
Total Tangible Assets	52 000	19 000	28 000	42 000
Total Fiancial Fixed Assets	1 000	3 000	0	0
Total Fixed Assets	53 000	22 000	28 000	42 000
Stock	219 000	276 000	219 000	374 000
Total Investments	0	0	0	0
Cash, Bank	875 000	1 132 000	916 000	944 000
Total Current Assets	1 094 000	1 409 000	1 138 000	1 318 000
Total Assets	1 147 000	1 431 000	1 166 000	1 360 000
Total Equity	314 000	313 000	200 000	347 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	14 000	32 000	19 000	52 000
Unpaid Taxes	288 000	275 000	256 000	253 000
Dividends	143 000	350 000	349 000	0
Other Current Debt	343 000	327 000	284 000	471 000
Total Current Debt	832 000	1 118 000	966 000	1 013 000
Total Equity and Debt	1 147 000	1 431 000	1 166 000	1 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,54 %	147,92 %	101 %	84,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,51 %	17,1 %	8,69 %	12,71 %
Current Ratio	1,31	1,26	1,18	1,3
Quick Ratio	1,78	1,67	1,52	2,06
Equity Ratio	0,27	0,22	0,17	0,26
Gross Profit Margin	85,47 %	89,15 %	80,93 %	92,74 %