ZAXIZ FRISØR AS

3550 GOL

Finances

Share Ownership

Return on Equity

35,77 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 751 000	6 851 000	5 450 000	5 908 000
Net Income	635 000	537 000	299 000	629 000
Total Assets	3 656 000	3 282 000	2 546 000	2 127 000
Total Equity	1 775 000	1 140 000	1 203 000	904 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 751 000	6 851 000	5 450 000	5 908 000
Expenditure	6 936 000	6 163 000	5 068 000	5 108 000
Operating Profit	816 000	689 000	382 000	800 000
Financial Income	2 000	2 000	4 000	3 000
Financial Costs	4 000	2 000	1 000	2 000
Financial Balance	−2 000	0	3 000	1 000
Earnings Before Tax	814 000	688 000	384 000	801 000
Tax	179 000	151 000	85 000	172 000
Net Income	635 000	537 000	299 000	629 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	66 000	89 000	111 000
Total Current Assets	3 612 000	3 216 000	2 457 000	2 016 000
Total Assets	3 656 000	3 282 000	2 546 000	2 127 000
Total Retained Equity	1 515 000	880 000	943 000	644 000
Total Equity	1 775 000	1 140 000	1 203 000	904 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 881 000	2 142 000	1 342 000	1 223 000
Total Equity and Debt	3 656 000	3 282 000	2 546 000	2 127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 751 000	6 851 000	5 385 000	5 908 000
Other Income	0	0	64 000	0
Revenue	7 751 000	6 851 000	5 450 000	5 908 000
Cost of Goods Sold	1 357 000	1 140 000	862 000	789 000
Salary Costs	4 472 000	4 041 000	3 270 000	3 395 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 936 000	6 163 000	5 068 000	5 108 000
Operating Profit	816 000	689 000	382 000	800 000
Financial Income	2 000	2 000	4 000	3 000
Financial Costs	4 000	2 000	1 000	2 000
Financial Balance	−2 000	0	3 000	1 000
Dividends	0	600 000	0	0
Net Income	635 000	537 000	299 000	629 000

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	44 000	66 000	89 000	111 000
Total Fixed Assets	44 000	66 000	89 000	111 000
Stock	539 000	410 000	311 000	430 000
Total Investments	0	0	0	0
Cash, Bank	2 992 000	2 760 000	2 134 000	1 562 000
Total Current Assets	3 612 000	3 216 000	2 457 000	2 016 000
Total Assets	3 656 000	3 282 000	2 546 000	2 127 000
Total Equity	1 775 000	1 140 000	1 203 000	904 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	180 000	103 000	69 000	90 000
Unpaid Taxes	520 000	467 000	391 000	209 000
Dividends	0	600 000	0	0
Other Current Debt	1 003 000	1 420 000	797 000	751 000
Total Current Debt	1 881 000	2 142 000	1 342 000	1 223 000
Total Equity and Debt	3 656 000	3 282 000	2 546 000	2 127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,77 %	47,11 %	24,85 %	69,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,53 %	10,06 %	7,01 %	13,54 %
Current Ratio	1,92	1,5	1,83	1,65
Quick Ratio	2,69	1,86	2,38	2,54
Equity Ratio	0,49	0,35	0,47	0,43
Gross Profit Margin	82,49 %	83,36 %	84,18 %	86,65 %