FRISØRENE AS

6440 ELNESVÅGEN

Finances

Return on Equity

19,29 %

Current Ratio

5,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 559 000	2 542 000	2 211 000	2 175 000
Net Income	499 000	485 000	400 000	399 000
Total Assets	3 152 000	2 622 000	2 886 000	2 465 000
Total Equity	2 587 000	2 087 000	2 402 000	2 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 559 000	2 542 000	2 211 000	2 175 000
Expenditure	1 944 000	1 933 000	1 716 000	1 686 000
Operating Profit	615 000	610 000	495 000	491 000
Financial Income	26 000	13 000	18 000	21 000
Financial Costs	0	0	1 000	0
Financial Balance	26 000	13 000	17 000	21 000
Earnings Before Tax	640 000	622 000	513 000	511 000
Tax	141 000	137 000	113 000	112 000
Net Income	499 000	485 000	400 000	399 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 000	58 000	19 000	29 000
Total Current Assets	3 083 000	2 564 000	2 867 000	2 436 000
Total Assets	3 152 000	2 622 000	2 886 000	2 465 000
Total Retained Equity	3 287 000	2 787 000	2 302 000	1 902 000
Total Equity	2 587 000	2 087 000	2 402 000	2 002 000
Total Long-Term Debt	9 000	8 000	0	7 000
Total Current Debt	557 000	527 000	484 000	456 000
Total Equity and Debt	3 152 000	2 622 000	2 886 000	2 465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 559 000	2 542 000	2 211 000	2 175 000
Other Income	0	0	0	0
Revenue	2 559 000	2 542 000	2 211 000	2 175 000
Cost of Goods Sold	185 000	236 000	217 000	184 000
Salary Costs	1 490 000	1 454 000	1 291 000	1 312 000
Depreciation	12 000	10 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	1 944 000	1 933 000	1 716 000	1 686 000
Operating Profit	615 000	610 000	495 000	491 000
Financial Income	26 000	13 000	18 000	21 000
Financial Costs	0	0	1 000	0
Financial Balance	26 000	13 000	17 000	21 000
Dividends	0	0	0	0
Net Income	499 000	485 000	400 000	399 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	10 000	2 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	59 000	49 000	16 000	19 000
Total Tangible Assets	59 000	49 000	16 000	19 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 000	58 000	19 000	29 000
Stock	98 000	98 000	108 000	113 000
Total Investments	0	0	0	0
Cash, Bank	2 980 000	2 454 000	2 744 000	2 305 000
Total Current Assets	3 083 000	2 564 000	2 867 000	2 436 000
Total Assets	3 152 000	2 622 000	2 886 000	2 465 000
Total Equity	2 587 000	2 087 000	2 402 000	2 002 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	8 000	0	7 000
Creditors	13 000	39 000	36 000	32 000
Unpaid Taxes	185 000	183 000	192 000	165 000
Dividends	0	0	0	0
Other Current Debt	218 000	168 000	144 000	149 000
Total Current Debt	557 000	527 000	484 000	456 000
Total Equity and Debt	3 152 000	2 622 000	2 886 000	2 465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,29 %	23,24 %	16,65 %	19,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,03 %	24 %	22,39 %	22,57 %
Current Ratio	5,54	4,87	5,92	5,34
Quick Ratio	6,72	5,98	7,63	7,1
Equity Ratio	0,82	0,8	0,83	0,81
Gross Profit Margin	92,77 %	90,72 %	90,19 %	91,54 %