FIX IT FRISØR AS

4360 VARHAUG

Finances

Share Ownership

Return on Equity

220 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 331 000	2 246 000	2 281 000	2 453 000
Net Income	220 000	203 000	142 000	112 000
Total Assets	1 261 000	1 124 000	1 268 000	1 114 000
Total Equity	100 000	642 000	439 000	697 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 331 000	2 246 000	2 281 000	2 453 000
Expenditure	2 051 000	1 988 000	2 092 000	2 310 000
Operating Profit	280 000	259 000	188 000	143 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	283 000	259 000	188 000	143 000
Tax	62 000	56 000	46 000	32 000
Net Income	220 000	203 000	142 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	43 000	5 000	24 000
Total Current Assets	1 206 000	1 081 000	1 263 000	1 091 000
Total Assets	1 261 000	1 124 000	1 268 000	1 114 000
Total Retained Equity	0	542 000	339 000	597 000
Total Equity	100 000	642 000	439 000	697 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 161 000	482 000	829 000	418 000
Total Equity and Debt	1 261 000	1 124 000	1 268 000	1 114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 329 000	2 246 000	2 262 000	2 448 000
Other Income	1 000	1 000	19 000	5 000
Revenue	2 331 000	2 246 000	2 281 000	2 453 000
Cost of Goods Sold	437 000	420 000	448 000	586 000
Salary Costs	1 303 000	1 234 000	1 332 000	1 454 000
Depreciation	10 000	6 000	11 000	14 000
Impairment	0	0	0	0
Expenditure	2 051 000	1 988 000	2 092 000	2 310 000
Operating Profit	280 000	259 000	188 000	143 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	762 000	0	400 000	0
Net Income	220 000	203 000	142 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	43 000	5 000	16 000
Total Tangible Assets	55 000	43 000	5 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	55 000	43 000	5 000	24 000
Stock	298 000	282 000	288 000	299 000
Total Investments	0	0	0	0
Cash, Bank	906 000	799 000	974 000	790 000
Total Current Assets	1 206 000	1 081 000	1 263 000	1 091 000
Total Assets	1 261 000	1 124 000	1 268 000	1 114 000
Total Equity	100 000	642 000	439 000	697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	141 000	32 000	39 000
Unpaid Taxes	180 000	129 000	192 000	183 000
Dividends	762 000	0	400 000	0
Other Current Debt	132 000	156 000	166 000	166 000
Total Current Debt	1 161 000	482 000	829 000	418 000
Total Equity and Debt	1 261 000	1 124 000	1 268 000	1 114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	220 %	31,62 %	32,35 %	16,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,01 %	11,53 %	8,24 %	5,83 %
Current Ratio	1,04	2,24	1,52	2,61
Quick Ratio	1,4	5,41	2,33	9,17
Equity Ratio	0,08	0,57	0,35	0,63
Gross Profit Margin	81,25 %	81,3 %	80,36 %	76,11 %