N'JOY FRISØR AS

6270 BRATTVÅG

Finances

Share Ownership

Return on Equity

19,27 %

Current Ratio

2,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 990 000	2 894 000	2 534 000	2 347 000
Net Income	138 000	106 000	283 000	33 000
Total Assets	1 231 000	1 094 000	975 000	540 000
Total Equity	716 000	579 000	473 000	190 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 990 000	2 894 000	2 534 000	2 347 000
Expenditure	2 713 000	2 714 000	2 388 000	2 288 000
Operating Profit	184 000	135 000	337 000	39 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	1 000	2 000	8 000
Financial Balance	1 000	0	0	−7 000
Earnings Before Tax	185 000	134 000	337 000	33 000
Tax	47 000	29 000	53 000	0
Net Income	138 000	106 000	283 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	38 000	18 000	24 000
Total Current Assets	1 201 000	1 056 000	957 000	516 000
Total Assets	1 231 000	1 094 000	975 000	540 000
Total Retained Equity	615 000	477 000	371 000	88 000
Total Equity	716 000	579 000	473 000	190 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	515 000	516 000	502 000	350 000
Total Equity and Debt	1 231 000	1 094 000	975 000	540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 990 000	2 894 000	2 504 000	2 347 000
Other Income	0	0	31 000	0
Revenue	2 990 000	2 894 000	2 534 000	2 347 000
Cost of Goods Sold	409 000	475 000	372 000	321 000
Salary Costs	1 869 000	1 813 000	1 576 000	1 455 000
Depreciation	8 000	5 000	6 000	10 000
Impairment	0	0	0	0
Expenditure	2 713 000	2 714 000	2 388 000	2 288 000
Operating Profit	184 000	135 000	337 000	39 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	1 000	2 000	8 000
Financial Balance	1 000	0	0	−7 000
Dividends	0	0	0	0
Net Income	138 000	106 000	283 000	33 000

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	30 000	38 000	18 000	24 000
Total Tangible Assets	30 000	38 000	18 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	38 000	18 000	24 000
Stock	232 000	323 000	369 000	180 000
Total Investments	0	0	0	0
Cash, Bank	960 000	699 000	536 000	296 000
Total Current Assets	1 201 000	1 056 000	957 000	516 000
Total Assets	1 231 000	1 094 000	975 000	540 000
Total Equity	716 000	579 000	473 000	190 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	44 000	66 000	36 000
Unpaid Taxes	249 000	264 000	226 000	180 000
Dividends	0	0	0	0
Other Current Debt	185 000	179 000	156 000	134 000
Total Current Debt	515 000	516 000	502 000	350 000
Total Equity and Debt	1 231 000	1 094 000	975 000	540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,27 %	18,31 %	59,83 %	17,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,15 %	4,66 %	13,3 %	1,66 %
Current Ratio	2,33	2,05	1,91	1,47
Quick Ratio	4,24	5,47	7,2	3,04
Equity Ratio	0,58	0,53	0,49	0,35
Gross Profit Margin	86,32 %	83,59 %	85,32 %	86,32 %