ZJAKK FRISØRSALONG AS

5463 USKEDALEN

Finances

Share Ownership

Return on Equity

21,06 %

Current Ratio

2,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 292 000	2 407 000	2 404 000	2 860 000
Net Income	159 000	275 000	336 000	203 000
Total Assets	1 200 000	1 030 000	1 263 000	940 000
Total Equity	755 000	595 000	821 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 292 000	2 407 000	2 404 000	2 860 000
Expenditure	2 096 000	2 060 000	1 938 000	2 585 000
Operating Profit	199 000	349 000	428 000	259 000
Financial Income	4 000	2 000	2 000	5 000
Financial Costs	0	1 000	0	1 000
Financial Balance	4 000	1 000	2 000	4 000
Earnings Before Tax	203 000	350 000	430 000	263 000
Tax	43 000	76 000	94 000	60 000
Net Income	159 000	275 000	336 000	203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	5 000
Total Current Assets	1 200 000	1 030 000	1 263 000	935 000
Total Assets	1 200 000	1 030 000	1 263 000	940 000
Total Retained Equity	655 000	495 000	721 000	385 000
Total Equity	755 000	595 000	821 000	485 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	445 000	434 000	442 000	455 000
Total Equity and Debt	1 200 000	1 030 000	1 263 000	940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 292 000	2 407 000	2 404 000	2 860 000
Other Income	0	0	0	0
Revenue	2 292 000	2 407 000	2 404 000	2 860 000
Cost of Goods Sold	258 000	280 000	220 000	309 000
Salary Costs	1 410 000	1 419 000	1 318 000	1 739 000
Depreciation	0	0	5 000	16 000
Impairment	0	0	0	0
Expenditure	2 096 000	2 060 000	1 938 000	2 585 000
Operating Profit	199 000	349 000	428 000	259 000
Financial Income	4 000	2 000	2 000	5 000
Financial Costs	0	1 000	0	1 000
Financial Balance	4 000	1 000	2 000	4 000
Dividends	0	0	0	0
Net Income	159 000	275 000	336 000	203 000

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	0	0	0	5 000
Total Tangible Assets	0	0	0	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	5 000
Stock	154 000	150 000	148 000	186 000
Total Investments	3 000	3 000	3 000	3 000
Cash, Bank	1 031 000	859 000	1 068 000	716 000
Total Current Assets	1 200 000	1 030 000	1 263 000	935 000
Total Assets	1 200 000	1 030 000	1 263 000	940 000
Total Equity	755 000	595 000	821 000	485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	46 000	36 000	45 000	33 000
Unpaid Taxes	187 000	161 000	161 000	169 000
Dividends	0	0	0	0
Other Current Debt	168 000	162 000	141 000	193 000
Total Current Debt	445 000	434 000	442 000	455 000
Total Equity and Debt	1 200 000	1 030 000	1 263 000	940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,06 %	46,22 %	40,93 %	41,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,68 %	14,5 %	17,8 %	9,06 %
Current Ratio	2,7	2,37	2,86	2,05
Quick Ratio	4,12	3,63	4,3	3,48
Equity Ratio	0,63	0,58	0,65	0,52
Gross Profit Margin	88,74 %	88,37 %	90,85 %	89,2 %