GOZZIP FRISØR AS

9300 FINNSNES

Finances

Share Ownership

Return on Equity

−128,13 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 966 000	3 567 000	3 095 000	3 432 000
Net Income	−82 000	−52 000	12 000	266 000
Total Assets	770 000	935 000	836 000	795 000
Total Equity	64 000	146 000	198 000	185 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 966 000	3 567 000	3 095 000	3 432 000
Expenditure	3 070 000	3 634 000	3 080 000	3 091 000
Operating Profit	−104 000	−67 000	16 000	341 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Earnings Before Tax	−105 000	−66 000	16 000	341 000
Tax	−23 000	−15 000	4 000	75 000
Net Income	−82 000	−52 000	12 000	266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	44 000	42 000	65 000
Total Current Assets	710 000	891 000	794 000	730 000
Total Assets	770 000	935 000	836 000	795 000
Total Retained Equity	−94 000	−12 000	40 000	27 000
Total Equity	64 000	146 000	198 000	185 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	706 000	789 000	638 000	610 000
Total Equity and Debt	770 000	935 000	836 000	795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 966 000	3 567 000	3 072 000	3 432 000
Other Income	0	0	23 000	0
Revenue	2 966 000	3 567 000	3 095 000	3 432 000
Cost of Goods Sold	371 000	449 000	404 000	441 000
Salary Costs	2 348 000	2 781 000	2 306 000	2 293 000
Depreciation	7 000	13 000	24 000	24 000
Impairment	0	0	0	0
Expenditure	3 070 000	3 634 000	3 080 000	3 091 000
Operating Profit	−104 000	−67 000	16 000	341 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−82 000	−52 000	12 000	266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	54 000	31 000	17 000	15 000
Real Eastate	0	0	6 000	22 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	13 000	20 000	27 000
Total Tangible Assets	6 000	13 000	25 000	49 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	44 000	42 000	65 000
Stock	175 000	202 000	201 000	193 000
Total Investments	0	0	0	0
Cash, Bank	535 000	672 000	592 000	531 000
Total Current Assets	710 000	891 000	794 000	730 000
Total Assets	770 000	935 000	836 000	795 000
Total Equity	64 000	146 000	198 000	185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	27 000	44 000	66 000
Unpaid Taxes	241 000	260 000	196 000	225 000
Dividends	0	0	0	0
Other Current Debt	444 000	502 000	393 000	318 000
Total Current Debt	706 000	789 000	638 000	610 000
Total Equity and Debt	770 000	935 000	836 000	795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−128,13 %	−35,62 %	6,06 %	143,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,51 %	−1,88 %	0,52 %	9,94 %
Current Ratio	1,01	1,13	1,24	1,2
Quick Ratio	1,34	1,52	1,82	1,75
Equity Ratio	0,08	0,16	0,24	0,23
Gross Profit Margin	87,49 %	87,41 %	86,95 %	87,15 %