TROND'S FRISØR TEAM AS

5003 BERGEN

Finances

Share Ownership

Return on Equity

32,45 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 437 000	5 360 000	4 580 000	5 077 000
Net Income	61 000	188 000	230 000	161 000
Total Assets	1 356 000	1 750 000	1 679 000	1 648 000
Total Equity	188 000	277 000	589 000	589 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 437 000	5 360 000	4 580 000	5 077 000
Expenditure	5 360 000	5 115 000	4 283 000	4 868 000
Operating Profit	78 000	246 000	297 000	208 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	1 000	2 000	2 000	2 000
Financial Balance	2 000	0	0	−1 000
Earnings Before Tax	80 000	246 000	297 000	207 000
Tax	19 000	58 000	67 000	47 000
Net Income	61 000	188 000	230 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	53 000	73 000	51 000
Total Current Assets	1 320 000	1 697 000	1 607 000	1 597 000
Total Assets	1 356 000	1 750 000	1 679 000	1 648 000
Total Retained Equity	25 000	114 000	426 000	425 000
Total Equity	188 000	277 000	589 000	589 000
Total Long-Term Debt	1 000	1 000	2 000	1 000
Total Current Debt	1 166 000	1 471 000	1 088 000	1 058 000
Total Equity and Debt	1 356 000	1 750 000	1 679 000	1 648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 437 000	5 360 000	4 529 000	5 071 000
Other Income	0	0	50 000	6 000
Revenue	5 437 000	5 360 000	4 580 000	5 077 000
Cost of Goods Sold	630 000	615 000	526 000	673 000
Salary Costs	3 681 000	3 481 000	2 843 000	3 308 000
Depreciation	18 000	20 000	22 000	14 000
Impairment	0	0	0	0
Expenditure	5 360 000	5 115 000	4 283 000	4 868 000
Operating Profit	78 000	246 000	297 000	208 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	1 000	2 000	2 000	2 000
Financial Balance	2 000	0	0	−1 000
Dividends	150 000	500 000	230 000	150 000
Net Income	61 000	188 000	230 000	161 000

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	35 000	53 000	73 000	51 000
Total Tangible Assets	35 000	53 000	73 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	35 000	53 000	73 000	51 000
Stock	140 000	177 000	179 000	243 000
Total Investments	0	0	0	0
Cash, Bank	1 181 000	1 475 000	1 321 000	1 291 000
Total Current Assets	1 320 000	1 697 000	1 607 000	1 597 000
Total Assets	1 356 000	1 750 000	1 679 000	1 648 000
Total Equity	188 000	277 000	589 000	589 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	2 000	1 000
Creditors	328 000	48 000	88 000	63 000
Unpaid Taxes	262 000	463 000	413 000	380 000
Dividends	150 000	500 000	230 000	150 000
Other Current Debt	406 000	402 000	291 000	418 000
Total Current Debt	1 166 000	1 471 000	1 088 000	1 058 000
Total Equity and Debt	1 356 000	1 750 000	1 679 000	1 648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,45 %	67,87 %	39,05 %	27,33 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	1,43 %	4,59 %	6,48 %	4,1 %
Current Ratio	1,13	1,15	1,48	1,51
Quick Ratio	1,29	1,31	1,77	1,96
Equity Ratio	0,14	0,16	0,35	0,36
Gross Profit Margin	88,41 %	88,53 %	88,52 %	86,74 %