GREÅKER FRISØR HUD OG FOTTERAPI AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

47,16 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 996 000	3 791 000	3 354 000	3 420 000
Net Income	83 000	−199 000	168 000	33 000
Total Assets	865 000	787 000	918 000	757 000
Total Equity	176 000	94 000	292 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 996 000	3 791 000	3 354 000	3 420 000
Expenditure	3 931 000	3 990 000	3 181 000	3 388 000
Operating Profit	82 000	−199 000	173 000	32 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	83 000	−199 000	173 000	33 000
Tax	0	0	5 000	0
Net Income	83 000	−199 000	168 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	16 000	6 000	17 000
Total Current Assets	854 000	771 000	912 000	740 000
Total Assets	865 000	787 000	918 000	757 000
Total Retained Equity	76 000	−6 000	192 000	24 000
Total Equity	176 000	94 000	292 000	124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	688 000	693 000	626 000	633 000
Total Equity and Debt	865 000	787 000	918 000	757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 893 000	3 791 000	3 325 000	3 420 000
Other Income	103 000	0	30 000	0
Revenue	3 996 000	3 791 000	3 354 000	3 420 000
Cost of Goods Sold	1 394 000	494 000	429 000	380 000
Salary Costs	1 873 000	2 894 000	2 252 000	2 454 000
Depreciation	5 000	7 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	3 931 000	3 990 000	3 181 000	3 388 000
Operating Profit	82 000	−199 000	173 000	32 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	83 000	−199 000	168 000	33 000

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	11 000	16 000	6 000	17 000
Total Tangible Assets	11 000	16 000	6 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	16 000	6 000	17 000
Stock	102 000	84 000	99 000	152 000
Total Investments	0	0	0	0
Cash, Bank	738 000	656 000	790 000	562 000
Total Current Assets	854 000	771 000	912 000	740 000
Total Assets	865 000	787 000	918 000	757 000
Total Equity	176 000	94 000	292 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	96 000	25 000	10 000	35 000
Unpaid Taxes	150 000	258 000	232 000	229 000
Dividends	0	0	0	0
Other Current Debt	443 000	410 000	380 000	368 000
Total Current Debt	688 000	693 000	626 000	633 000
Total Equity and Debt	865 000	787 000	918 000	757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,16 %	−211,7 %	57,53 %	26,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,05 %	−5,25 %	5,16 %	0,94 %
Current Ratio	1,24	1,11	1,46	1,17
Quick Ratio	1,46	1,27	1,73	1,54
Equity Ratio	0,2	0,12	0,32	0,16
Gross Profit Margin	65,12 %	86,97 %	87,21 %	88,89 %