UPPERCUT FRISØR AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

286,11 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 616 000	2 803 000	2 001 000	2 177 000
Net Income	515 000	306 000	118 000	108 000
Total Assets	1 544 000	1 267 000	968 000	827 000
Total Equity	180 000	184 000	325 000	357 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 616 000	2 803 000	2 001 000	2 177 000
Expenditure	2 951 000	2 406 000	1 849 000	2 041 000
Operating Profit	665 000	397 000	153 000	136 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	6 000	6 000	5 000	1 000
Financial Balance	−4 000	−4 000	−2 000	2 000
Earnings Before Tax	661 000	393 000	151 000	138 000
Tax	146 000	86 000	33 000	30 000
Net Income	515 000	306 000	118 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	76 000	48 000	13 000
Total Current Assets	1 461 000	1 190 000	920 000	814 000
Total Assets	1 544 000	1 267 000	968 000	827 000
Total Retained Equity	77 000	81 000	222 000	254 000
Total Equity	180 000	184 000	325 000	357 000
Total Long-Term Debt	89 000	117 000	145 000	0
Total Current Debt	1 275 000	965 000	498 000	470 000
Total Equity and Debt	1 544 000	1 267 000	968 000	827 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 616 000	2 803 000	1 978 000	2 177 000
Other Income	0	0	24 000	0
Revenue	3 616 000	2 803 000	2 001 000	2 177 000
Cost of Goods Sold	430 000	395 000	252 000	286 000
Salary Costs	2 080 000	1 622 000	1 281 000	1 488 000
Depreciation	21 000	19 000	9 000	7 000
Impairment	0	0	0	0
Expenditure	2 951 000	2 406 000	1 849 000	2 041 000
Operating Profit	665 000	397 000	153 000	136 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	6 000	6 000	5 000	1 000
Financial Balance	−4 000	−4 000	−2 000	2 000
Dividends	438 000	330 000	0	0
Net Income	515 000	306 000	118 000	108 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	3 000	3 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	73 000	44 000	10 000
Total Tangible Assets	81 000	73 000	44 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 000	76 000	48 000	13 000
Stock	234 000	208 000	155 000	160 000
Total Investments	0	0	0	0
Cash, Bank	1 203 000	957 000	737 000	619 000
Total Current Assets	1 461 000	1 190 000	920 000	814 000
Total Assets	1 544 000	1 267 000	968 000	827 000
Total Equity	180 000	184 000	325 000	357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	89 000	117 000	145 000	0
Creditors	43 000	23 000	49 000	31 000
Unpaid Taxes	229 000	206 000	146 000	139 000
Dividends	438 000	330 000	0	0
Other Current Debt	420 000	320 000	269 000	272 000
Total Current Debt	1 275 000	965 000	498 000	470 000
Total Equity and Debt	1 544 000	1 267 000	968 000	827 000

Financial indicators	2022	2021	2020	2019
Return on Equity	286,11 %	166,3 %	36,31 %	30,25 %
Debt-to-Equity Ratio	0,49	0,64	0,45	0
Operating Profit Margin	18,39 %	14,16 %	7,65 %	6,25 %
Current Ratio	1,15	1,23	1,85	1,73
Quick Ratio	1,4	1,57	2,68	2,63
Equity Ratio	0,12	0,15	0,34	0,43
Gross Profit Margin	88,11 %	85,91 %	87,41 %	86,86 %