ROMEO & JULIE FRISØR AS

0160 OSLO

Finances

Share Ownership

Return on Equity

8,93 %

Current Ratio

6,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 857 000	2 422 000	2 506 000	2 676 000
Net Income	227 000	195 000	213 000	417 000
Total Assets	2 967 000	2 738 000	2 736 000	4 661 000
Total Equity	2 541 000	2 314 000	619 000	2 706 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 857 000	2 422 000	2 506 000	2 676 000
Expenditure	2 574 000	2 168 000	2 240 000	2 131 000
Operating Profit	283 000	253 000	267 000	545 000
Financial Income	12 000	2 000	13 000	29 000
Financial Costs	1 000	2 000	1 000	37 000
Financial Balance	11 000	0	12 000	−8 000
Earnings Before Tax	295 000	253 000	279 000	537 000
Tax	68 000	58 000	66 000	120 000
Net Income	227 000	195 000	213 000	417 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	279 000	223 000	291 000	297 000
Total Current Assets	2 688 000	2 515 000	2 445 000	4 364 000
Total Assets	2 967 000	2 738 000	2 736 000	4 661 000
Total Retained Equity	2 441 000	2 214 000	519 000	2 606 000
Total Equity	2 541 000	2 314 000	619 000	2 706 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	426 000	424 000	2 117 000	1 955 000
Total Equity and Debt	2 967 000	2 738 000	2 736 000	4 661 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 658 000	2 285 000	2 381 000	2 531 000
Other Income	200 000	136 000	125 000	145 000
Revenue	2 857 000	2 422 000	2 506 000	2 676 000
Cost of Goods Sold	201 000	147 000	162 000	181 000
Salary Costs	1 221 000	1 156 000	1 083 000	1 185 000
Depreciation	16 000	16 000	1 000	0
Impairment	0	0	0	0
Expenditure	2 574 000	2 168 000	2 240 000	2 131 000
Operating Profit	283 000	253 000	267 000	545 000
Financial Income	12 000	2 000	13 000	29 000
Financial Costs	1 000	2 000	1 000	37 000
Financial Balance	11 000	0	12 000	−8 000
Dividends	0	0	2 300 000	2 000 000
Net Income	227 000	195 000	213 000	417 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	131 000	32 000	48 000	0
Total Tangible Assets	131 000	32 000	48 000	0
Total Fiancial Fixed Assets	148 000	191 000	241 000	291 000
Total Fixed Assets	279 000	223 000	291 000	297 000
Stock	179 000	177 000	178 000	178 000
Total Investments	0	0	0	0
Cash, Bank	2 502 000	2 325 000	2 251 000	4 146 000
Total Current Assets	2 688 000	2 515 000	2 445 000	4 364 000
Total Assets	2 967 000	2 738 000	2 736 000	4 661 000
Total Equity	2 541 000	2 314 000	619 000	2 706 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	50 000	50 000	220 000	40 000
Unpaid Taxes	128 000	163 000	163 000	175 000
Dividends	0	0	2 300 000	2 000 000
Other Current Debt	180 000	155 000	1 673 000	122 000
Total Current Debt	426 000	424 000	2 117 000	1 955 000
Total Equity and Debt	2 967 000	2 738 000	2 736 000	4 661 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,93 %	8,43 %	34,41 %	15,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,91 %	10,45 %	10,65 %	20,37 %
Current Ratio	6,31	5,93	1,15	2,23
Quick Ratio	10,88	10,18	1,26	2,46
Equity Ratio	0,86	0,85	0,23	0,58
Gross Profit Margin	92,96 %	93,93 %	93,54 %	93,24 %