FRISØRPARTNER AS

7657 VERDAL

Finances

Share Ownership

Return on Equity

62,88 %

Current Ratio

2,43

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 194 000	2 754 000	2 920 000	2 990 000
Net Income	354 000	107 000	120 000	32 000
Total Assets	1 123 000	857 000	1 020 000	819 000
Total Equity	563 000	310 000	253 000	132 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 194 000	2 754 000	2 920 000	2 990 000
Expenditure	2 732 000	2 633 000	2 750 000	2 957 000
Operating Profit	463 000	120 000	171 000	34 000
Financial Income	2 000	23 000	4 000	27 000
Financial Costs	9 000	11 000	14 000	27 000
Financial Balance	−7 000	12 000	−10 000	0
Earnings Before Tax	456 000	132 000	160 000	33 000
Tax	103 000	25 000	39 000	1 000
Net Income	354 000	107 000	120 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	32 000	79 000	344 000
Total Current Assets	1 097 000	825 000	940 000	476 000
Total Assets	1 123 000	857 000	1 020 000	819 000
Total Retained Equity	463 000	209 000	152 000	32 000
Total Equity	563 000	310 000	253 000	132 000
Total Long-Term Debt	108 000	173 000	235 000	278 000
Total Current Debt	451 000	374 000	532 000	409 000
Total Equity and Debt	1 123 000	857 000	1 020 000	819 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 194 000	2 754 000	2 920 000	2 990 000
Other Income	0	0	0	0
Revenue	3 194 000	2 754 000	2 920 000	2 990 000
Cost of Goods Sold	601 000	544 000	549 000	662 000
Salary Costs	1 510 000	1 428 000	1 525 000	1 509 000
Depreciation	0	51 000	105 000	105 000
Impairment	0	0	0	0
Expenditure	2 732 000	2 633 000	2 750 000	2 957 000
Operating Profit	463 000	120 000	171 000	34 000
Financial Income	2 000	23 000	4 000	27 000
Financial Costs	9 000	11 000	14 000	27 000
Financial Balance	−7 000	12 000	−10 000	0
Dividends	0	0	0	0
Net Income	354 000	107 000	120 000	32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	32 000	28 000	64 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	51 000	156 000
Total Tangible Assets	0	0	51 000	156 000
Total Fiancial Fixed Assets	0	0	0	123 000
Total Fixed Assets	25 000	32 000	79 000	344 000
Stock	0	0	0	0
Total Investments	320 000	220 000	97 000	0
Cash, Bank	617 000	410 000	665 000	220 000
Total Current Assets	1 097 000	825 000	940 000	476 000
Total Assets	1 123 000	857 000	1 020 000	819 000
Total Equity	563 000	310 000	253 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	108 000	173 000	235 000	278 000
Creditors	11 000	14 000	132 000	18 000
Unpaid Taxes	191 000	187 000	240 000	237 000
Dividends	0	0	0	0
Other Current Debt	153 000	145 000	157 000	154 000
Total Current Debt	451 000	374 000	532 000	409 000
Total Equity and Debt	1 123 000	857 000	1 020 000	819 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,88 %	34,52 %	47,43 %	24,24 %
Debt-to-Equity Ratio	0,19	0,56	0,93	2,11
Operating Profit Margin	14,5 %	4,36 %	5,86 %	1,14 %
Current Ratio	2,43	2,21	1,77	1,16
Quick Ratio	2,43	2,21	1,77	1,16
Equity Ratio	0,5	0,36	0,25	0,16
Gross Profit Margin	81,18 %	80,25 %	81,2 %	77,86 %