NORD FRISØRSALONG AS

6770 NORDFJORDEID

Finances

Share Ownership

Return on Equity

67,31 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 418 000	2 953 000	2 453 000	2 757 000
Net Income	175 000	202 000	120 000	226 000
Total Assets	1 055 000	1 111 000	874 000	863 000
Total Equity	260 000	215 000	213 000	363 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 418 000	2 953 000	2 453 000	2 757 000
Expenditure	3 193 000	2 687 000	2 297 000	2 469 000
Operating Profit	225 000	265 000	155 000	288 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	1 000	0	−1 000
Earnings Before Tax	225 000	266 000	155 000	288 000
Tax	50 000	64 000	35 000	62 000
Net Income	175 000	202 000	120 000	226 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	97 000	111 000	56 000	10 000
Total Current Assets	959 000	999 000	818 000	854 000
Total Assets	1 055 000	1 111 000	874 000	863 000
Total Retained Equity	160 000	115 000	113 000	263 000
Total Equity	260 000	215 000	213 000	363 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	795 000	895 000	661 000	500 000
Total Equity and Debt	1 055 000	1 111 000	874 000	863 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 418 000	2 903 000	2 429 000	2 757 000
Other Income	0	50 000	23 000	0
Revenue	3 418 000	2 953 000	2 453 000	2 757 000
Cost of Goods Sold	446 000	398 000	296 000	230 000
Salary Costs	2 181 000	1 748 000	1 574 000	1 832 000
Depreciation	19 000	12 000	1 000	0
Impairment	0	0	0	0
Expenditure	3 193 000	2 687 000	2 297 000	2 469 000
Operating Profit	225 000	265 000	155 000	288 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	1 000	0	−1 000
Dividends	130 000	200 000	110 000	0
Net Income	175 000	202 000	120 000	226 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 000	20 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	74 000	39 000	0
Total Tangible Assets	75 000	94 000	39 000	0
Total Fiancial Fixed Assets	22 000	17 000	17 000	10 000
Total Fixed Assets	97 000	111 000	56 000	10 000
Stock	243 000	218 000	188 000	187 000
Total Investments	0	0	0	0
Cash, Bank	650 000	775 000	599 000	595 000
Total Current Assets	959 000	999 000	818 000	854 000
Total Assets	1 055 000	1 111 000	874 000	863 000
Total Equity	260 000	215 000	213 000	363 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	112 000	52 000	12 000	14 000
Unpaid Taxes	229 000	323 000	228 000	206 000
Dividends	130 000	200 000	110 000	0
Other Current Debt	274 000	256 000	276 000	218 000
Total Current Debt	795 000	895 000	661 000	500 000
Total Equity and Debt	1 055 000	1 111 000	874 000	863 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,31 %	93,95 %	56,34 %	62,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,58 %	8,97 %	6,32 %	10,45 %
Current Ratio	1,21	1,12	1,24	1,71
Quick Ratio	1,74	1,48	1,73	2,73
Equity Ratio	0,25	0,19	0,24	0,42
Gross Profit Margin	86,95 %	86,52 %	87,93 %	91,66 %