FRISØR HUSET AS

4008 STAVANGER

Finances

Share Ownership

Return on Equity

−31,67 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 118 000	2 174 000	2 044 000	1 959 000
Net Income	−228 000	88 000	411 000	−111 000
Total Assets	1 142 000	1 158 000	1 143 000	680 000
Total Equity	720 000	849 000	911 000	599 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 118 000	2 174 000	2 044 000	1 959 000
Expenditure	2 349 000	2 087 000	1 870 000	2 155 000
Operating Profit	−231 000	87 000	174 000	−112 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	1 000
Earnings Before Tax	−228 000	88 000	174 000	−111 000
Tax	0	0	−237 000	0
Net Income	−228 000	88 000	411 000	−111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	378 000	452 000	222 000
Total Current Assets	839 000	781 000	691 000	459 000
Total Assets	1 142 000	1 158 000	1 143 000	680 000
Total Retained Equity	620 000	749 000	811 000	499 000
Total Equity	720 000	849 000	911 000	599 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	421 000	310 000	232 000	81 000
Total Equity and Debt	1 142 000	1 158 000	1 143 000	680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 118 000	2 174 000	2 000 000	1 791 000
Other Income	0	0	44 000	169 000
Revenue	2 118 000	2 174 000	2 044 000	1 959 000
Cost of Goods Sold	352 000	192 000	184 000	228 000
Salary Costs	1 299 000	1 159 000	983 000	911 000
Depreciation	75 000	75 000	74 000	60 000
Impairment	0	0	0	0
Expenditure	2 349 000	2 087 000	1 870 000	2 155 000
Operating Profit	−231 000	87 000	174 000	−112 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	1 000
Dividends	0	150 000	100 000	0
Net Income	−228 000	88 000	411 000	−111 000

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	303 000	378 000	452 000	222 000
Total Tangible Assets	303 000	378 000	452 000	222 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	303 000	378 000	452 000	222 000
Stock	28 000	259 000	289 000	289 000
Total Investments	0	0	0	0
Cash, Bank	542 000	516 000	390 000	158 000
Total Current Assets	839 000	781 000	691 000	459 000
Total Assets	1 142 000	1 158 000	1 143 000	680 000
Total Equity	720 000	849 000	911 000	599 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	68 000	20 000	20 000	17 000
Unpaid Taxes	113 000	124 000	112 000	64 000
Dividends	0	150 000	100 000	0
Other Current Debt	90 000	−84 000	1 000	0
Total Current Debt	421 000	310 000	232 000	81 000
Total Equity and Debt	1 142 000	1 158 000	1 143 000	680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,67 %	10,37 %	45,12 %	−18,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−10,91 %	4 %	8,51 %	−5,72 %
Current Ratio	1,99	2,52	2,98	5,67
Quick Ratio	2,13	15,31	−12,12	−2,21
Equity Ratio	0,63	0,73	0,8	0,88
Gross Profit Margin	83,38 %	91,17 %	91 %	88,36 %