STORM FRISØR AS

8764 LOVUND

Finances

Share Ownership

Return on Equity

6,54 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	572 000	556 000	510 000	531 000
Net Income	7 000	−3 000	18 000	40 000
Total Assets	355 000	359 000	346 000	310 000
Total Equity	107 000	100 000	103 000	85 000

Income (NOK)	2022	2021	2020	2019
Revenue	572 000	556 000	510 000	531 000
Expenditure	563 000	559 000	491 000	489 000
Operating Profit	9 000	−2 000	19 000	41 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	2 000
Financial Balance	−2 000	−1 000	−1 000	−2 000
Earnings Before Tax	7 000	−3 000	18 000	40 000
Tax	0	0	0	0
Net Income	7 000	−3 000	18 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	63 000	51 000	64 000
Total Current Assets	302 000	295 000	295 000	245 000
Total Assets	355 000	359 000	346 000	310 000
Total Retained Equity	−44 000	−51 000	−49 000	−66 000
Total Equity	107 000	100 000	103 000	85 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	248 000	258 000	243 000	224 000
Total Equity and Debt	355 000	359 000	346 000	310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	568 000	556 000	510 000	481 000
Other Income	3 000	0	0	50 000
Revenue	572 000	556 000	510 000	531 000
Cost of Goods Sold	52 000	59 000	25 000	55 000
Salary Costs	385 000	374 000	344 000	285 000
Depreciation	11 000	13 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	563 000	559 000	491 000	489 000
Operating Profit	9 000	−2 000	19 000	41 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	2 000
Financial Balance	−2 000	−1 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	7 000	−3 000	18 000	40 000

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	20 000	22 000	0	0
Fixtures	33 000	41 000	51 000	64 000
Total Tangible Assets	53 000	63 000	51 000	64 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	53 000	63 000	51 000	64 000
Stock	105 000	92 000	92 000	78 000
Total Investments	0	0	0	0
Cash, Bank	197 000	197 000	196 000	160 000
Total Current Assets	302 000	295 000	295 000	245 000
Total Assets	355 000	359 000	346 000	310 000
Total Equity	107 000	100 000	103 000	85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−3 000	7 000	5 000	8 000
Unpaid Taxes	120 000	119 000	93 000	77 000
Dividends	0	0	0	0
Other Current Debt	130 000	132 000	145 000	140 000
Total Current Debt	248 000	258 000	243 000	224 000
Total Equity and Debt	355 000	359 000	346 000	310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,54 %	−3 %	17,48 %	47,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,57 %	−0,36 %	3,73 %	7,72 %
Current Ratio	1,22	1,14	1,21	1,09
Quick Ratio	2,11	1,78	1,95	1,68
Equity Ratio	0,3	0,28	0,3	0,27
Gross Profit Margin	90,91 %	89,39 %	95,1 %	89,64 %