BØLLEN & BLONDINEN FRISØR AS

3724 SKIEN

Finances

Share Ownership

Return on Equity

77,54 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 062 000	4 041 000	3 528 000	3 673 000
Net Income	290 000	232 000	266 000	−100 000
Total Assets	1 532 000	1 245 000	1 085 000	818 000
Total Equity	374 000	334 000	302 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 062 000	4 041 000	3 528 000	3 673 000
Expenditure	3 689 000	3 745 000	3 200 000	3 768 000
Operating Profit	373 000	297 000	329 000	−95 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	3 000	2 000
Financial Balance	−1 000	0	−3 000	−2 000
Earnings Before Tax	372 000	297 000	327 000	−97 000
Tax	82 000	65 000	61 000	3 000
Net Income	290 000	232 000	266 000	−100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	15 000	1 000	91 000
Total Current Assets	1 521 000	1 230 000	1 084 000	727 000
Total Assets	1 532 000	1 245 000	1 085 000	818 000
Total Retained Equity	274 000	234 000	202 000	86 000
Total Equity	374 000	334 000	302 000	186 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 158 000	911 000	783 000	631 000
Total Equity and Debt	1 532 000	1 245 000	1 085 000	818 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 062 000	4 043 000	3 498 000	3 672 000
Other Income	0	−2 000	31 000	1 000
Revenue	4 062 000	4 041 000	3 528 000	3 673 000
Cost of Goods Sold	547 000	529 000	425 000	529 000
Salary Costs	2 402 000	2 576 000	2 127 000	2 429 000
Depreciation	3 000	3 000	90 000	97 000
Impairment	0	0	0	0
Expenditure	3 689 000	3 745 000	3 200 000	3 768 000
Operating Profit	373 000	297 000	329 000	−95 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	3 000	2 000
Financial Balance	−1 000	0	−3 000	−2 000
Dividends	250 000	200 000	150 000	0
Net Income	290 000	232 000	266 000	−100 000

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	12 000	15 000	1 000	91 000
Total Tangible Assets	12 000	15 000	1 000	91 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	15 000	1 000	91 000
Stock	384 000	402 000	345 000	323 000
Total Investments	0	0	0	0
Cash, Bank	1 108 000	743 000	651 000	344 000
Total Current Assets	1 521 000	1 230 000	1 084 000	727 000
Total Assets	1 532 000	1 245 000	1 085 000	818 000
Total Equity	374 000	334 000	302 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	83 000	96 000	81 000	72 000
Unpaid Taxes	404 000	310 000	281 000	285 000
Dividends	250 000	200 000	150 000	0
Other Current Debt	339 000	240 000	210 000	275 000
Total Current Debt	1 158 000	911 000	783 000	631 000
Total Equity and Debt	1 532 000	1 245 000	1 085 000	818 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,54 %	69,46 %	88,08 %	−53,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,18 %	7,35 %	9,33 %	−2,59 %
Current Ratio	1,31	1,35	1,38	1,15
Quick Ratio	1,97	2,42	2,47	2,36
Equity Ratio	0,24	0,27	0,28	0,23
Gross Profit Margin	86,53 %	86,91 %	87,95 %	85,6 %