FRONT FRISØR SANDGATA AS

8006 BODØ

Finances

Share Ownership

Return on Equity

26,78 %

Current Ratio

1,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 674 000	2 157 000	1 987 000	2 768 000
Net Income	147 000	42 000	75 000	266 000
Total Assets	1 086 000	811 000	735 000	782 000
Total Equity	549 000	402 000	360 000	285 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 674 000	2 157 000	1 987 000	2 768 000
Expenditure	2 488 000	2 111 000	1 912 000	2 501 000
Operating Profit	185 000	44 000	74 000	266 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	186 000	44 000	75 000	266 000
Tax	38 000	2 000	0	0
Net Income	147 000	42 000	75 000	266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	45 000	24 000	48 000
Total Current Assets	1 051 000	766 000	711 000	734 000
Total Assets	1 086 000	811 000	735 000	782 000
Total Retained Equity	206 000	59 000	17 000	−58 000
Total Equity	549 000	402 000	360 000	285 000
Total Long-Term Debt	0	0	8 000	0
Total Current Debt	537 000	409 000	368 000	497 000
Total Equity and Debt	1 086 000	811 000	735 000	782 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 524 000	1 998 000	1 805 000	2 672 000
Other Income	150 000	159 000	182 000	96 000
Revenue	2 674 000	2 157 000	1 987 000	2 768 000
Cost of Goods Sold	220 000	355 000	186 000	288 000
Salary Costs	1 562 000	1 095 000	1 085 000	1 503 000
Depreciation	9 000	26 000	24 000	24 000
Impairment	0	0	0	0
Expenditure	2 488 000	2 111 000	1 912 000	2 501 000
Operating Profit	185 000	44 000	74 000	266 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	147 000	42 000	75 000	266 000

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	36 000	45 000	24 000	48 000
Total Tangible Assets	36 000	45 000	24 000	48 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	45 000	24 000	48 000
Stock	111 000	77 000	223 000	192 000
Total Investments	0	0	0	0
Cash, Bank	793 000	552 000	314 000	379 000
Total Current Assets	1 051 000	766 000	711 000	734 000
Total Assets	1 086 000	811 000	735 000	782 000
Total Equity	549 000	402 000	360 000	285 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	8 000	0
Creditors	118 000	112 000	119 000	111 000
Unpaid Taxes	220 000	168 000	139 000	230 000
Dividends	0	0	0	0
Other Current Debt	161 000	127 000	110 000	156 000
Total Current Debt	537 000	409 000	368 000	497 000
Total Equity and Debt	1 086 000	811 000	735 000	782 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,78 %	10,45 %	20,83 %	93,33 %
Debt-to-Equity Ratio	0	0	0,02	0
Operating Profit Margin	6,92 %	2,04 %	3,72 %	9,61 %
Current Ratio	1,96	1,87	1,93	1,48
Quick Ratio	2,47	2,31	4,9	2,41
Equity Ratio	0,51	0,5	0,49	0,36
Gross Profit Margin	91,77 %	83,54 %	90,64 %	89,6 %