AFRODITE DAME OG HERREFRISØR AS

6783 STRYN

Finances

Share Ownership

Return on Equity

4,75 %

Current Ratio

18,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 349 000	1 256 000	1 283 000	1 461 000
Net Income	214 000	114 000	165 000	174 000
Total Assets	4 770 000	4 528 000	4 401 000	4 304 000
Total Equity	4 508 000	4 294 000	4 180 000	4 015 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 349 000	1 256 000	1 283 000	1 461 000
Expenditure	1 134 000	1 136 000	1 116 000	1 298 000
Operating Profit	215 000	120 000	168 000	164 000
Financial Income	59 000	26 000	43 000	62 000
Financial Costs	0	0	0	0
Financial Balance	59 000	26 000	43 000	62 000
Earnings Before Tax	274 000	146 000	210 000	226 000
Tax	60 000	32 000	45 000	52 000
Net Income	214 000	114 000	165 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	108 000	136 000	3 000
Total Current Assets	4 690 000	4 420 000	4 265 000	4 301 000
Total Assets	4 770 000	4 528 000	4 401 000	4 304 000
Total Retained Equity	4 408 000	4 194 000	4 080 000	3 915 000
Total Equity	4 508 000	4 294 000	4 180 000	4 015 000
Total Long-Term Debt	3 000	4 000	6 000	0
Total Current Debt	260 000	230 000	215 000	289 000
Total Equity and Debt	4 770 000	4 528 000	4 401 000	4 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 349 000	1 256 000	1 265 000	1 461 000
Other Income	0	0	18 000	0
Revenue	1 349 000	1 256 000	1 283 000	1 461 000
Cost of Goods Sold	227 000	224 000	189 000	205 000
Salary Costs	712 000	698 000	699 000	875 000
Depreciation	28 000	28 000	5 000	13 000
Impairment	0	0	0	0
Expenditure	1 134 000	1 136 000	1 116 000	1 298 000
Operating Profit	215 000	120 000	168 000	164 000
Financial Income	59 000	26 000	43 000	62 000
Financial Costs	0	0	0	0
Financial Balance	59 000	26 000	43 000	62 000
Dividends	0	0	0	0
Net Income	214 000	114 000	165 000	174 000

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	81 000	108 000	136 000	3 000
Total Tangible Assets	81 000	108 000	136 000	3 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 000	108 000	136 000	3 000
Stock	119 000	115 000	115 000	111 000
Total Investments	0	0	0	0
Cash, Bank	4 567 000	4 304 000	4 148 000	4 188 000
Total Current Assets	4 690 000	4 420 000	4 265 000	4 301 000
Total Assets	4 770 000	4 528 000	4 401 000	4 304 000
Total Equity	4 508 000	4 294 000	4 180 000	4 015 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	6 000	0
Creditors	15 000	22 000	13 000	28 000
Unpaid Taxes	109 000	102 000	96 000	121 000
Dividends	0	0	0	0
Other Current Debt	74 000	72 000	67 000	88 000
Total Current Debt	260 000	230 000	215 000	289 000
Total Equity and Debt	4 770 000	4 528 000	4 401 000	4 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,75 %	2,65 %	3,95 %	4,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,94 %	9,55 %	13,09 %	11,23 %
Current Ratio	18,04	19,22	19,84	14,88
Quick Ratio	33,26	38,43	42,65	24,16
Equity Ratio	0,95	0,95	0,95	0,93
Gross Profit Margin	83,17 %	82,17 %	85,27 %	85,97 %