MONSUN FRISØR AS

4621 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

13,9 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 213 000	3 026 000	2 820 000	3 035 000
Net Income	124 000	335 000	258 000	431 000
Total Assets	1 677 000	1 311 000	1 135 000	1 298 000
Total Equity	892 000	768 000	432 000	275 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 213 000	3 026 000	2 820 000	3 035 000
Expenditure	3 062 000	2 584 000	2 459 000	2 456 000
Operating Profit	182 000	443 000	362 000	579 000
Financial Income	0	0	0	0
Financial Costs	23 000	13 000	26 000	21 000
Financial Balance	−23 000	−13 000	−26 000	−21 000
Earnings Before Tax	160 000	430 000	336 000	559 000
Tax	36 000	95 000	77 000	127 000
Net Income	124 000	335 000	258 000	431 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	15 000
Total Current Assets	1 677 000	1 311 000	1 135 000	1 283 000
Total Assets	1 677 000	1 311 000	1 135 000	1 298 000
Total Retained Equity	792 000	668 000	332 000	175 000
Total Equity	892 000	768 000	432 000	275 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	785 000	543 000	702 000	1 022 000
Total Equity and Debt	1 677 000	1 311 000	1 135 000	1 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 213 000	3 026 000	2 788 000	3 035 000
Other Income	0	0	33 000	0
Revenue	3 213 000	3 026 000	2 820 000	3 035 000
Cost of Goods Sold	343 000	320 000	280 000	368 000
Salary Costs	2 081 000	1 823 000	1 612 000	1 525 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 062 000	2 584 000	2 459 000	2 456 000
Operating Profit	182 000	443 000	362 000	579 000
Financial Income	0	0	0	0
Financial Costs	23 000	13 000	26 000	21 000
Financial Balance	−23 000	−13 000	−26 000	−21 000
Dividends	0	0	0	0
Net Income	124 000	335 000	258 000	431 000

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	15 000
Total Tangible Assets	0	0	0	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	15 000
Stock	157 000	127 000	138 000	135 000
Total Investments	0	0	0	0
Cash, Bank	871 000	651 000	625 000	647 000
Total Current Assets	1 677 000	1 311 000	1 135 000	1 283 000
Total Assets	1 677 000	1 311 000	1 135 000	1 298 000
Total Equity	892 000	768 000	432 000	275 000
Short-Term Group Debt	0	0	130 000	476 000
Total Long-Term Debt	0	0	0	0
Creditors	47 000	34 000	82 000	55 000
Unpaid Taxes	241 000	201 000	236 000	194 000
Dividends	0	0	0	0
Other Current Debt	461 000	215 000	206 000	170 000
Total Current Debt	785 000	543 000	702 000	1 022 000
Total Equity and Debt	1 677 000	1 311 000	1 135 000	1 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,9 %	43,62 %	59,72 %	156,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,66 %	14,64 %	12,84 %	19,08 %
Current Ratio	2,14	2,41	1,62	1,26
Quick Ratio	2,67	3,15	2,01	1,45
Equity Ratio	0,53	0,59	0,38	0,21
Gross Profit Margin	89,32 %	89,42 %	90,07 %	87,87 %