NOY FRISØR AS

6065 ULSTEINVIK

Finances

Share Ownership

Return on Equity

8,21 %

Current Ratio

6,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 365 000	1 379 000	1 294 000	1 260 000
Net Income	95 000	199 000	251 000	99 000
Total Assets	1 361 000	1 279 000	1 331 000	1 055 000
Total Equity	1 157 000	1 062 000	864 000	613 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 365 000	1 379 000	1 294 000	1 260 000
Expenditure	1 244 000	1 125 000	971 000	1 134 000
Operating Profit	122 000	254 000	324 000	126 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	1 000
Earnings Before Tax	122 000	255 000	321 000	127 000
Tax	27 000	56 000	71 000	28 000
Net Income	95 000	199 000	251 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 361 000	1 279 000	1 331 000	1 055 000
Total Assets	1 361 000	1 279 000	1 331 000	1 055 000
Total Retained Equity	1 053 000	958 000	760 000	509 000
Total Equity	1 157 000	1 062 000	864 000	613 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	203 000	217 000	468 000	442 000
Total Equity and Debt	1 361 000	1 279 000	1 331 000	1 055 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 365 000	1 379 000	1 275 000	1 260 000
Other Income	0	0	19 000	0
Revenue	1 365 000	1 379 000	1 294 000	1 260 000
Cost of Goods Sold	131 000	149 000	130 000	145 000
Salary Costs	773 000	646 000	518 000	671 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 244 000	1 125 000	971 000	1 134 000
Operating Profit	122 000	254 000	324 000	126 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	1 000
Dividends	0	0	0	0
Net Income	95 000	199 000	251 000	99 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	36 000	34 000	35 000	22 000
Total Investments	0	0	0	0
Cash, Bank	1 324 000	1 245 000	1 297 000	1 034 000
Total Current Assets	1 361 000	1 279 000	1 331 000	1 055 000
Total Assets	1 361 000	1 279 000	1 331 000	1 055 000
Total Equity	1 157 000	1 062 000	864 000	613 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	9 000	2 000	4 000
Unpaid Taxes	93 000	85 000	87 000	122 000
Dividends	0	0	0	0
Other Current Debt	79 000	67 000	308 000	289 000
Total Current Debt	203 000	217 000	468 000	442 000
Total Equity and Debt	1 361 000	1 279 000	1 331 000	1 055 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,21 %	18,74 %	29,05 %	16,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,94 %	18,42 %	25,04 %	10 %
Current Ratio	6,7	5,89	2,84	2,39
Quick Ratio	8,15	6,99	3,07	2,51
Equity Ratio	0,85	0,83	0,65	0,58
Gross Profit Margin	90,4 %	89,2 %	89,95 %	88,49 %