EIKNES FRISØR AS

5529 HAUGESUND

Finances

Share Ownership

Return on Equity

−6,21 %

Current Ratio

1,2

Debt-to-Equity Ratio

−1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 173 000	2 103 000	1 889 000	1 712 000
Net Income	130 000	76 000	47 000	82 000
Total Assets	388 000	418 000	377 000	382 000
Total Equity	−2 095 000	−2 225 000	−2 301 000	−2 348 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 173 000	2 103 000	1 889 000	1 712 000
Expenditure	2 041 000	1 980 000	1 793 000	1 580 000
Operating Profit	131 000	124 000	96 000	132 000
Financial Income	0	0	0	0
Financial Costs	2 000	48 000	49 000	50 000
Financial Balance	−2 000	−48 000	−49 000	−50 000
Earnings Before Tax	130 000	76 000	47 000	82 000
Tax	0	0	0	0
Net Income	130 000	76 000	47 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 000	6 000	19 000
Total Current Assets	388 000	414 000	371 000	363 000
Total Assets	388 000	418 000	377 000	382 000
Total Retained Equity	−2 295 000	−2 425 000	−2 501 000	−2 548 000
Total Equity	−2 095 000	−2 225 000	−2 301 000	−2 348 000
Total Long-Term Debt	2 160 000	2 310 000	2 101 000	2 355 000
Total Current Debt	323 000	332 000	577 000	375 000
Total Equity and Debt	388 000	418 000	377 000	382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 173 000	2 103 000	1 865 000	1 712 000
Other Income	0	1 000	24 000	0
Revenue	2 173 000	2 103 000	1 889 000	1 712 000
Cost of Goods Sold	406 000	330 000	266 000	194 000
Salary Costs	1 091 000	1 128 000	1 039 000	878 000
Depreciation	2 000	2 000	2 000	56 000
Impairment	0	0	0	0
Expenditure	2 041 000	1 980 000	1 793 000	1 580 000
Operating Profit	131 000	124 000	96 000	132 000
Financial Income	0	0	0	0
Financial Costs	2 000	48 000	49 000	50 000
Financial Balance	−2 000	−48 000	−49 000	−50 000
Dividends	0	0	0	0
Net Income	130 000	76 000	47 000	82 000

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	2 000	4 000	7 000
Total Tangible Assets	0	2 000	4 000	7 000
Total Fiancial Fixed Assets	0	2 000	2 000	12 000
Total Fixed Assets	0	4 000	6 000	19 000
Stock	228 000	191 000	204 000	206 000
Total Investments	0	0	0	0
Cash, Bank	133 000	188 000	134 000	130 000
Total Current Assets	388 000	414 000	371 000	363 000
Total Assets	388 000	418 000	377 000	382 000
Total Equity	−2 095 000	−2 225 000	−2 301 000	−2 348 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 160 000	2 310 000	2 101 000	2 355 000
Creditors	87 000	67 000	101 000	88 000
Unpaid Taxes	118 000	142 000	121 000	127 000
Dividends	0	0	0	0
Other Current Debt	98 000	123 000	110 000	91 000
Total Current Debt	323 000	332 000	577 000	375 000
Total Equity and Debt	388 000	418 000	377 000	382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,21 %	−3,42 %	−2,04 %	−3,49 %
Debt-to-Equity Ratio	−1,03	−1,04	−0,91	−1
Operating Profit Margin	6,03 %	5,9 %	5,08 %	7,71 %
Current Ratio	1,2	1,25	0,64	0,97
Quick Ratio	4,08	2,94	0,99	2,15
Equity Ratio	−5,4	−5,32	−6,1	−6,15
Gross Profit Margin	81,32 %	84,31 %	85,92 %	88,67 %