BLEND FRISØR AS

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

28,99 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 333 000	3 930 000	3 532 000	3 435 000
Net Income	158 000	428 000	407 000	230 000
Total Assets	1 215 000	1 467 000	1 593 000	1 204 000
Total Equity	545 000	487 000	359 000	452 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 333 000	3 930 000	3 532 000	3 435 000
Expenditure	3 127 000	3 380 000	3 002 000	3 136 000
Operating Profit	204 000	549 000	530 000	298 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	1 000	9 000	2 000
Financial Balance	−1 000	−1 000	−8 000	0
Earnings Before Tax	204 000	548 000	522 000	299 000
Tax	46 000	120 000	114 000	68 000
Net Income	158 000	428 000	407 000	230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	10 000	14 000	17 000
Total Current Assets	1 209 000	1 457 000	1 580 000	1 187 000
Total Assets	1 215 000	1 467 000	1 593 000	1 204 000
Total Retained Equity	445 000	387 000	259 000	352 000
Total Equity	545 000	487 000	359 000	452 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	671 000	980 000	1 234 000	752 000
Total Equity and Debt	1 215 000	1 467 000	1 593 000	1 204 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 333 000	3 912 000	3 494 000	3 435 000
Other Income	0	18 000	38 000	0
Revenue	3 333 000	3 930 000	3 532 000	3 435 000
Cost of Goods Sold	574 000	581 000	564 000	659 000
Salary Costs	2 105 000	2 373 000	2 024 000	1 974 000
Depreciation	3 000	3 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	3 127 000	3 380 000	3 002 000	3 136 000
Operating Profit	204 000	549 000	530 000	298 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	1 000	9 000	2 000
Financial Balance	−1 000	−1 000	−8 000	0
Dividends	100 000	300 000	500 000	200 000
Net Income	158 000	428 000	407 000	230 000

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	7 000	10 000	14 000	17 000
Total Tangible Assets	7 000	10 000	14 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	10 000	14 000	17 000
Stock	192 000	200 000	107 000	109 000
Total Investments	0	0	0	0
Cash, Bank	989 000	1 240 000	1 462 000	1 075 000
Total Current Assets	1 209 000	1 457 000	1 580 000	1 187 000
Total Assets	1 215 000	1 467 000	1 593 000	1 204 000
Total Equity	545 000	487 000	359 000	452 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	76 000	69 000	94 000	−22 000
Unpaid Taxes	266 000	299 000	321 000	258 000
Dividends	100 000	300 000	500 000	200 000
Other Current Debt	183 000	192 000	205 000	447 000
Total Current Debt	671 000	980 000	1 234 000	752 000
Total Equity and Debt	1 215 000	1 467 000	1 593 000	1 204 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,99 %	87,89 %	113,37 %	50,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,12 %	13,97 %	15,01 %	8,68 %
Current Ratio	1,8	1,49	1,28	1,58
Quick Ratio	2,52	1,87	1,4	1,85
Equity Ratio	0,45	0,33	0,23	0,38
Gross Profit Margin	82,78 %	85,22 %	84,03 %	80,82 %