ENTEN ELLER FRISØRER AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

52,22 %

Current Ratio

0,28

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 125 000	3 236 000	3 702 000	3 617 000
Net Income	−165 000	−33 000	63 000	8 000
Total Assets	127 000	321 000	540 000	383 000
Total Equity	−316 000	−151 000	−117 000	−180 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 125 000	3 236 000	3 702 000	3 617 000
Expenditure	1 264 000	3 262 000	3 632 000	3 603 000
Operating Profit	−140 000	−26 000	70 000	13 000
Financial Income	0	0	0	1 000
Financial Costs	26 000	7 000	7 000	7 000
Financial Balance	−26 000	−7 000	−7 000	−6 000
Earnings Before Tax	−165 000	−33 000	63 000	8 000
Tax	0	0	0	0
Net Income	−165 000	−33 000	63 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	297 000	34 000	7 000
Total Current Assets	122 000	24 000	506 000	376 000
Total Assets	127 000	321 000	540 000	383 000
Total Retained Equity	−416 000	−251 000	−217 000	−280 000
Total Equity	−316 000	−151 000	−117 000	−180 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	443 000	472 000	657 000	563 000
Total Equity and Debt	127 000	321 000	540 000	383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 098 000	2 976 000	3 674 000	3 617 000
Other Income	27 000	260 000	27 000	0
Revenue	1 125 000	3 236 000	3 702 000	3 617 000
Cost of Goods Sold	51 000	542 000	566 000	520 000
Salary Costs	939 000	2 218 000	2 451 000	2 513 000
Depreciation	13 000	15 000	13 000	5 000
Impairment	0	0	0	0
Expenditure	1 264 000	3 262 000	3 632 000	3 603 000
Operating Profit	−140 000	−26 000	70 000	13 000
Financial Income	0	0	0	1 000
Financial Costs	26 000	7 000	7 000	7 000
Financial Balance	−26 000	−7 000	−7 000	−6 000
Dividends	0	0	0	0
Net Income	−165 000	−33 000	63 000	8 000

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	6 000	19 000	34 000	7 000
Total Tangible Assets	6 000	19 000	34 000	7 000
Total Fiancial Fixed Assets	0	278 000	0	0
Total Fixed Assets	6 000	297 000	34 000	7 000
Stock	0	0	192 000	192 000
Total Investments	0	0	0	0
Cash, Bank	67 000	−32 000	238 000	139 000
Total Current Assets	122 000	24 000	506 000	376 000
Total Assets	127 000	321 000	540 000	383 000
Total Equity	−316 000	−151 000	−117 000	−180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−33 000	−9 000	25 000	14 000
Unpaid Taxes	167 000	289 000	438 000	344 000
Dividends	0	0	0	0
Other Current Debt	178 000	191 000	194 000	205 000
Total Current Debt	443 000	472 000	657 000	563 000
Total Equity and Debt	127 000	321 000	540 000	383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,22 %	21,85 %	−53,85 %	−4,44 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−12,44 %	−0,8 %	1,89 %	0,36 %
Current Ratio	0,28	0,05	0,77	0,67
Quick Ratio	0,28	0,05	1,09	1,01
Equity Ratio	−2,49	−0,47	−0,22	−0,47
Gross Profit Margin	95,47 %	83,25 %	84,71 %	85,62 %