BEVITO FRISØR AS

8250 ROGNAN

Finances

Share Ownership

Return on Equity

−97,22 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 096 000	1 218 000	1 059 000	854 000
Net Income	−35 000	−24 000	148 000	−9 000
Total Assets	202 000	248 000	220 000	90 000
Total Equity	36 000	71 000	95 000	−52 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 096 000	1 218 000	1 059 000	854 000
Expenditure	1 125 000	1 229 000	903 000	845 000
Operating Profit	−28 000	−11 000	156 000	8 000
Financial Income	0	0	0	0
Financial Costs	6 000	14 000	9 000	17 000
Financial Balance	−6 000	−14 000	−9 000	−17 000
Earnings Before Tax	−35 000	−24 000	148 000	−9 000
Tax	0	0	0	0
Net Income	−35 000	−24 000	148 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	37 000	46 000	0
Total Current Assets	178 000	211 000	174 000	90 000
Total Assets	202 000	248 000	220 000	90 000
Total Retained Equity	−102 000	−67 000	−43 000	−190 000
Total Equity	36 000	71 000	95 000	−52 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	166 000	177 000	125 000	142 000
Total Equity and Debt	202 000	248 000	220 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 096 000	1 173 000	1 028 000	852 000
Other Income	0	45 000	32 000	2 000
Revenue	1 096 000	1 218 000	1 059 000	854 000
Cost of Goods Sold	170 000	219 000	158 000	118 000
Salary Costs	740 000	728 000	531 000	456 000
Depreciation	12 000	10 000	2 000	0
Impairment	0	0	0	0
Expenditure	1 125 000	1 229 000	903 000	845 000
Operating Profit	−28 000	−11 000	156 000	8 000
Financial Income	0	0	0	0
Financial Costs	6 000	14 000	9 000	17 000
Financial Balance	−6 000	−14 000	−9 000	−17 000
Dividends	0	0	0	0
Net Income	−35 000	−24 000	148 000	−9 000

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	25 000	0	0	0
Fixtures	0	37 000	46 000	0
Total Tangible Assets	25 000	37 000	46 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	37 000	46 000	0
Stock	119 000	80 000	84 000	61 000
Total Investments	0	0	0	0
Cash, Bank	38 000	110 000	82 000	22 000
Total Current Assets	178 000	211 000	174 000	90 000
Total Assets	202 000	248 000	220 000	90 000
Total Equity	36 000	71 000	95 000	−52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	33 000	6 000	12 000
Unpaid Taxes	75 000	78 000	70 000	52 000
Dividends	0	0	0	0
Other Current Debt	73 000	66 000	49 000	44 000
Total Current Debt	166 000	177 000	125 000	142 000
Total Equity and Debt	202 000	248 000	220 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−97,22 %	−33,8 %	155,79 %	17,31 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−2,55 %	−0,9 %	14,73 %	0,94 %
Current Ratio	1,07	1,19	1,39	0,63
Quick Ratio	3,79	2,18	4,24	1,11
Equity Ratio	0,18	0,29	0,43	−0,58
Gross Profit Margin	84,49 %	82,02 %	85,08 %	86,18 %