FRYD FRISØR AS

8283 LEINESFJORD

Finances

Share Ownership

Return on Equity

54,24 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 366 000	1 964 000	1 803 000	1 674 000
Net Income	211 000	−2 000	139 000	58 000
Total Assets	809 000	519 000	602 000	376 000
Total Equity	389 000	178 000	180 000	141 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 366 000	1 964 000	1 803 000	1 674 000
Expenditure	2 188 000	1 956 000	1 628 000	1 614 000
Operating Profit	270 000	8 000	175 000	60 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	1 000	2 000
Financial Balance	0	−3 000	−1 000	−2 000
Earnings Before Tax	270 000	6 000	174 000	58 000
Tax	59 000	7 000	35 000	0
Net Income	211 000	−2 000	139 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	52 000	50 000	55 000
Total Current Assets	756 000	466 000	552 000	321 000
Total Assets	809 000	519 000	602 000	376 000
Total Retained Equity	289 000	78 000	80 000	41 000
Total Equity	389 000	178 000	180 000	141 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	421 000	341 000	422 000	235 000
Total Equity and Debt	809 000	519 000	602 000	376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 366 000	1 960 000	1 795 000	1 674 000
Other Income	0	4 000	8 000	0
Revenue	2 366 000	1 964 000	1 803 000	1 674 000
Cost of Goods Sold	547 000	448 000	410 000	395 000
Salary Costs	1 306 000	1 158 000	947 000	947 000
Depreciation	0	0	5 000	7 000
Impairment	0	0	0	0
Expenditure	2 188 000	1 956 000	1 628 000	1 614 000
Operating Profit	270 000	8 000	175 000	60 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	1 000	2 000
Financial Balance	0	−3 000	−1 000	−2 000
Dividends	0	0	100 000	0
Net Income	211 000	−2 000	139 000	58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	5 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	5 000
Total Fiancial Fixed Assets	52 000	52 000	50 000	50 000
Total Fixed Assets	54 000	52 000	50 000	55 000
Stock	311 000	220 000	174 000	164 000
Total Investments	0	0	0	0
Cash, Bank	426 000	189 000	360 000	143 000
Total Current Assets	756 000	466 000	552 000	321 000
Total Assets	809 000	519 000	602 000	376 000
Total Equity	389 000	178 000	180 000	141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	26 000	19 000	−5 000
Unpaid Taxes	166 000	152 000	139 000	118 000
Dividends	0	0	100 000	0
Other Current Debt	176 000	155 000	130 000	123 000
Total Current Debt	421 000	341 000	422 000	235 000
Total Equity and Debt	809 000	519 000	602 000	376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,24 %	−1,12 %	77,22 %	41,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,41 %	0,41 %	9,71 %	3,58 %
Current Ratio	1,8	1,37	1,31	1,37
Quick Ratio	6,87	3,85	2,23	4,52
Equity Ratio	0,48	0,34	0,3	0,38
Gross Profit Margin	76,88 %	77,19 %	77,26 %	76,4 %