FRISØRBYGG AS

4647 BRENNÅSEN

Finances

Share Ownership

Return on Equity

116,04 %

Current Ratio

0,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	145 000	140 000	104 000	137 000
Net Income	123 000	78 000	53 000	77 000
Total Assets	1 508 000	1 324 000	1 218 000	1 158 000
Total Equity	106 000	106 000	106 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	145 000	140 000	104 000	137 000
Expenditure	−13 000	41 000	36 000	38 000
Operating Profit	157 000	100 000	68 000	99 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	157 000	100 000	68 000	99 000
Tax	35 000	22 000	15 000	22 000
Net Income	123 000	78 000	53 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	855 000	869 000	884 000	899 000
Total Current Assets	653 000	455 000	334 000	259 000
Total Assets	1 508 000	1 324 000	1 218 000	1 158 000
Total Retained Equity	6 000	6 000	6 000	6 000
Total Equity	106 000	106 000	106 000	106 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 402 000	1 218 000	1 112 000	1 052 000
Total Equity and Debt	1 508 000	1 324 000	1 218 000	1 158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	145 000	140 000	104 000	137 000
Revenue	145 000	140 000	104 000	137 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	−13 000	41 000	36 000	38 000
Operating Profit	157 000	100 000	68 000	99 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	123 000	78 000	53 000	77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	855 000	869 000	884 000	899 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	855 000	869 000	884 000	899 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	855 000	869 000	884 000	899 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	591 000	455 000	334 000	257 000
Total Current Assets	653 000	455 000	334 000	259 000
Total Assets	1 508 000	1 324 000	1 218 000	1 158 000
Total Equity	106 000	106 000	106 000	106 000
Short-Term Group Debt	1 358 000	1 190 000	1 090 000	1 022 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	44 000	28 000	22 000	29 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 402 000	1 218 000	1 112 000	1 052 000
Total Equity and Debt	1 508 000	1 324 000	1 218 000	1 158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,04 %	73,58 %	50 %	72,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	108,28 %	71,43 %	65,38 %	72,26 %
Current Ratio	0,47	0,37	0,3	0,25
Quick Ratio	0,47	0,37	0,3	0,25
Equity Ratio	0,07	0,08	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %