UNICUT FRISØR

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

4,19 %

Current Ratio

0,57

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 338 000	3 422 000	2 058 000	1 696 000
Net Income	−13 000	284 000	255 000	−407 000
Total Assets	461 000	462 000	327 000	306 000
Total Equity	−310 000	−296 000	−643 000	−899 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 338 000	3 422 000	2 058 000	1 696 000
Expenditure	3 346 000	3 132 000	1 799 000	2 087 000
Operating Profit	−7 000	289 000	259 000	−391 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	4 000	15 000
Financial Balance	−6 000	−5 000	−4 000	−15 000
Earnings Before Tax	−13 000	284 000	255 000	−407 000
Tax	0	0	0	0
Net Income	−13 000	284 000	255 000	−407 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	51 000	72 000	59 000
Total Current Assets	442 000	412 000	255 000	246 000
Total Assets	461 000	462 000	327 000	306 000
Total Retained Equity	−310 000	−296 000	−643 000	−899 000
Total Equity	−310 000	−296 000	−643 000	−899 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	771 000	759 000	970 000	1 204 000
Total Equity and Debt	461 000	462 000	327 000	306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 336 000	3 415 000	2 083 000	1 665 000
Other Income	3 000	7 000	−25 000	31 000
Revenue	3 338 000	3 422 000	2 058 000	1 696 000
Cost of Goods Sold	395 000	423 000	245 000	248 000
Salary Costs	2 202 000	2 030 000	793 000	1 071 000
Depreciation	31 000	55 000	47 000	30 000
Impairment	0	0	0	0
Expenditure	3 346 000	3 132 000	1 799 000	2 087 000
Operating Profit	−7 000	289 000	259 000	−391 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	4 000	15 000
Financial Balance	−6 000	−5 000	−4 000	−15 000
Dividends	0	0	0	0
Net Income	−13 000	284 000	255 000	−407 000

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	19 000	50 000	72 000	59 000
Total Tangible Assets	19 000	50 000	72 000	59 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	51 000	72 000	59 000
Stock	207 000	251 000	195 000	125 000
Total Investments	0	0	0	0
Cash, Bank	105 000	122 000	54 000	76 000
Total Current Assets	442 000	412 000	255 000	246 000
Total Assets	461 000	462 000	327 000	306 000
Total Equity	−310 000	−296 000	−643 000	−899 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	63 000	59 000	145 000	133 000
Unpaid Taxes	307 000	329 000	158 000	93 000
Dividends	0	0	0	0
Other Current Debt	401 000	371 000	668 000	978 000
Total Current Debt	771 000	759 000	970 000	1 204 000
Total Equity and Debt	461 000	462 000	327 000	306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,19 %	−95,95 %	−39,66 %	45,27 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,21 %	8,45 %	12,59 %	−23,05 %
Current Ratio	0,57	0,54	0,26	0,2
Quick Ratio	0,78	0,81	0,33	0,23
Equity Ratio	−0,67	−0,64	−1,97	−2,94
Gross Profit Margin	88,17 %	87,64 %	88,1 %	85,38 %