BEST FRISØR AS

3470 SLEMMESTAD

Finances

Return on Equity

38,57 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 309 000	3 120 000	2 563 000	2 512 000
Net Income	258 000	282 000	205 000	150 000
Total Assets	1 506 000	1 395 000	1 143 000	920 000
Total Equity	669 000	561 000	479 000	474 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 309 000	3 120 000	2 563 000	2 512 000
Expenditure	2 976 000	2 758 000	2 300 000	2 321 000
Operating Profit	328 000	363 000	263 000	190 000
Financial Income	5 000	1 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	1 000	2 000	3 000
Earnings Before Tax	332 000	363 000	264 000	193 000
Tax	74 000	81 000	59 000	43 000
Net Income	258 000	282 000	205 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	29 000	25 000	45 000
Total Current Assets	1 478 000	1 366 000	1 118 000	875 000
Total Assets	1 506 000	1 395 000	1 143 000	920 000
Total Retained Equity	565 000	457 000	376 000	371 000
Total Equity	669 000	561 000	479 000	474 000
Total Long-Term Debt	8 000	8 000	8 000	8 000
Total Current Debt	829 000	826 000	656 000	438 000
Total Equity and Debt	1 506 000	1 395 000	1 143 000	920 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 309 000	3 120 000	2 563 000	2 512 000
Other Income	0	0	0	0
Revenue	3 309 000	3 120 000	2 563 000	2 512 000
Cost of Goods Sold	263 000	268 000	213 000	235 000
Salary Costs	2 117 000	1 912 000	1 577 000	1 592 000
Depreciation	0	0	0	1 000
Impairment	0	0	0	0
Expenditure	2 976 000	2 758 000	2 300 000	2 321 000
Operating Profit	328 000	363 000	263 000	190 000
Financial Income	5 000	1 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	1 000	2 000	3 000
Dividends	150 000	200 000	200 000	0
Net Income	258 000	282 000	205 000	150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	25 000	26 000	24 000	45 000
Total Fixed Assets	28 000	29 000	25 000	45 000
Stock	111 000	117 000	111 000	119 000
Total Investments	0	0	0	0
Cash, Bank	1 285 000	1 204 000	991 000	752 000
Total Current Assets	1 478 000	1 366 000	1 118 000	875 000
Total Assets	1 506 000	1 395 000	1 143 000	920 000
Total Equity	669 000	561 000	479 000	474 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	8 000	8 000	8 000
Creditors	103 000	96 000	24 000	48 000
Unpaid Taxes	266 000	231 000	218 000	196 000
Dividends	150 000	200 000	200 000	0
Other Current Debt	234 000	416 000	354 000	152 000
Total Current Debt	829 000	826 000	656 000	438 000
Total Equity and Debt	1 506 000	1 395 000	1 143 000	920 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,57 %	50,27 %	42,8 %	31,65 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,02
Operating Profit Margin	9,91 %	11,63 %	10,26 %	7,56 %
Current Ratio	1,78	1,65	1,7	2
Quick Ratio	2,06	1,93	2,05	2,74
Equity Ratio	0,44	0,4	0,42	0,52
Gross Profit Margin	92,05 %	91,41 %	91,69 %	90,64 %