FRISØRTORGET AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

7,17 %

Current Ratio

2,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 559 000	2 555 000	2 305 000	2 545 000
Net Income	48 000	22 000	341 000	−82 000
Total Assets	1 240 000	1 167 000	1 265 000	796 000
Total Equity	669 000	622 000	600 000	259 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 559 000	2 555 000	2 305 000	2 545 000
Expenditure	2 499 000	2 520 000	1 848 000	2 637 000
Operating Profit	61 000	35 000	457 000	−92 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	7 000	19 000	13 000
Financial Balance	0	−7 000	−19 000	−13 000
Earnings Before Tax	61 000	28 000	438 000	−105 000
Tax	13 000	6 000	96 000	−22 000
Net Income	48 000	22 000	341 000	−82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	28 000
Total Current Assets	1 240 000	1 167 000	1 265 000	768 000
Total Assets	1 240 000	1 167 000	1 265 000	796 000
Total Retained Equity	566 000	518 000	496 000	155 000
Total Equity	669 000	622 000	600 000	259 000
Total Long-Term Debt	0	37 000	186 000	167 000
Total Current Debt	571 000	508 000	479 000	371 000
Total Equity and Debt	1 240 000	1 167 000	1 265 000	796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 559 000	2 555 000	2 251 000	2 545 000
Other Income	0	0	54 000	0
Revenue	2 559 000	2 555 000	2 305 000	2 545 000
Cost of Goods Sold	291 000	318 000	314 000	387 000
Salary Costs	1 769 000	1 707 000	1 060 000	1 713 000
Depreciation	0	0	8 000	16 000
Impairment	0	0	0	0
Expenditure	2 499 000	2 520 000	1 848 000	2 637 000
Operating Profit	61 000	35 000	457 000	−92 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	7 000	19 000	13 000
Financial Balance	0	−7 000	−19 000	−13 000
Dividends	0	0	0	0
Net Income	48 000	22 000	341 000	−82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	8 000
Total Tangible Assets	0	0	0	8 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	28 000
Stock	445 000	470 000	517 000	496 000
Total Investments	0	0	0	0
Cash, Bank	785 000	639 000	717 000	256 000
Total Current Assets	1 240 000	1 167 000	1 265 000	768 000
Total Assets	1 240 000	1 167 000	1 265 000	796 000
Total Equity	669 000	622 000	600 000	259 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	37 000	186 000	167 000
Creditors	16 000	26 000	34 000	41 000
Unpaid Taxes	237 000	234 000	171 000	177 000
Dividends	0	0	0	0
Other Current Debt	305 000	242 000	199 000	153 000
Total Current Debt	571 000	508 000	479 000	371 000
Total Equity and Debt	1 240 000	1 167 000	1 265 000	796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,17 %	3,54 %	56,83 %	−31,66 %
Debt-to-Equity Ratio	0	0,06	0,31	0,64
Operating Profit Margin	2,38 %	1,37 %	19,83 %	−3,61 %
Current Ratio	2,17	2,3	2,64	2,07
Quick Ratio	9,84	30,71	−33,29	−6,14
Equity Ratio	0,54	0,53	0,47	0,33
Gross Profit Margin	88,63 %	87,55 %	86,38 %	84,79 %