POP INN FRISØRSALONG AS

4270 ÅKREHAMN

Finances

Share Ownership

Return on Equity

−13,56 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 150 000	2 265 000	1 932 000	1 909 000
Net Income	−48 000	4 000	70 000	62 000
Total Assets	713 000	770 000	820 000	634 000
Total Equity	354 000	402 000	399 000	328 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 150 000	2 265 000	1 932 000	1 909 000
Expenditure	2 199 000	2 260 000	1 842 000	1 831 000
Operating Profit	−49 000	5 000	90 000	79 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	0	−1 000	0	1 000
Earnings Before Tax	−48 000	5 000	90 000	79 000
Tax	0	1 000	20 000	17 000
Net Income	−48 000	4 000	70 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	713 000	770 000	820 000	634 000
Total Assets	713 000	770 000	820 000	634 000
Total Retained Equity	254 000	302 000	298 000	228 000
Total Equity	354 000	402 000	399 000	328 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	359 000	367 000	421 000	306 000
Total Equity and Debt	713 000	770 000	820 000	634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 129 000	2 204 000	1 906 000	1 909 000
Other Income	21 000	61 000	27 000	0
Revenue	2 150 000	2 265 000	1 932 000	1 909 000
Cost of Goods Sold	277 000	357 000	268 000	251 000
Salary Costs	1 548 000	1 495 000	1 259 000	1 232 000
Depreciation	0	0	0	13 000
Impairment	0	0	0	0
Expenditure	2 199 000	2 260 000	1 842 000	1 831 000
Operating Profit	−49 000	5 000	90 000	79 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 000	1 000	1 000	0
Financial Balance	0	−1 000	0	1 000
Dividends	0	0	0	0
Net Income	−48 000	4 000	70 000	62 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	191 000	184 000	193 000	199 000
Total Investments	0	0	0	0
Cash, Bank	512 000	576 000	621 000	428 000
Total Current Assets	713 000	770 000	820 000	634 000
Total Assets	713 000	770 000	820 000	634 000
Total Equity	354 000	402 000	399 000	328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	10 000	16 000	9 000
Unpaid Taxes	166 000	162 000	207 000	134 000
Dividends	0	0	0	0
Other Current Debt	190 000	195 000	178 000	143 000
Total Current Debt	359 000	367 000	421 000	306 000
Total Equity and Debt	713 000	770 000	820 000	634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,56 %	1 %	17,54 %	18,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,28 %	0,22 %	4,66 %	4,14 %
Current Ratio	1,99	2,1	1,95	2,07
Quick Ratio	4,24	4,21	3,6	5,93
Equity Ratio	0,5	0,52	0,49	0,52
Gross Profit Margin	87,12 %	84,24 %	86,13 %	86,85 %