NORDISKE FRISØRER AS

0477 OSLO

Finances

Share Ownership

Return on Equity

24,06 %

Current Ratio

3,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	964 000	961 000	907 000	1 010 000
Net Income	51 000	0	−33 000	22 000
Total Assets	300 000	313 000	289 000	329 000
Total Equity	212 000	160 000	161 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	964 000	961 000	907 000	1 010 000
Expenditure	803 000	882 000	859 000	872 000
Operating Profit	68 000	0	−42 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	67 000	0	−42 000	31 000
Tax	16 000	1 000	−8 000	9 000
Net Income	51 000	0	−33 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	2 000	8 000	19 000
Total Current Assets	299 000	311 000	281 000	310 000
Total Assets	300 000	313 000	289 000	329 000
Total Retained Equity	112 000	60 000	61 000	94 000
Total Equity	212 000	160 000	161 000	194 000
Total Long-Term Debt	0	0	2 000	1 000
Total Current Debt	88 000	152 000	126 000	134 000
Total Equity and Debt	300 000	313 000	289 000	329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	964 000	960 000	907 000	1 010 000
Other Income	0	1 000	0	0
Revenue	964 000	961 000	907 000	1 010 000
Cost of Goods Sold	−8 000	0	0	6 000
Salary Costs	546 000	575 000	548 000	544 000
Depreciation	2 000	7 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	803 000	882 000	859 000	872 000
Operating Profit	68 000	0	−42 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	51 000	0	−33 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	3 000	10 000
Machinery and Plant Facilities	0	2 000	6 000	10 000
Fixtures	0	0	0	0
Total Tangible Assets	0	2 000	8 000	19 000
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	1 000	2 000	8 000	19 000
Stock	105 000	95 000	82 000	92 000
Total Investments	0	0	0	0
Cash, Bank	190 000	215 000	187 000	215 000
Total Current Assets	299 000	311 000	281 000	310 000
Total Assets	300 000	313 000	289 000	329 000
Total Equity	212 000	160 000	161 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	1 000
Creditors	−27 000	6 000	6 000	18 000
Unpaid Taxes	41 000	85 000	63 000	52 000
Dividends	0	0	0	0
Other Current Debt	55 000	59 000	57 000	57 000
Total Current Debt	88 000	152 000	126 000	134 000
Total Equity and Debt	300 000	313 000	289 000	329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,06 %	0 %	−20,5 %	11,34 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	7,05 %	0 %	−4,63 %	3,07 %
Current Ratio	3,4	2,05	2,23	2,31
Quick Ratio	−17,59	5,46	6,39	7,38
Equity Ratio	0,71	0,51	0,56	0,59
Gross Profit Margin	100,83 %	100 %	100 %	99,41 %