BYÅSEN FRISØR AS

7020 TRONDHEIM

Finances

Share Ownership

Return on Equity

177,44 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 425 000	5 147 000	4 516 000	4 593 000
Net Income	291 000	50 000	52 000	172 000
Total Assets	1 487 000	1 337 000	1 520 000	1 381 000
Total Equity	164 000	−127 000	−177 000	−230 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 425 000	5 147 000	4 516 000	4 593 000
Expenditure	5 160 000	5 071 000	4 400 000	4 373 000
Operating Profit	400 000	87 000	111 000	272 000
Financial Income	0	0	0	0
Financial Costs	28 000	24 000	44 000	53 000
Financial Balance	−28 000	−24 000	−44 000	−53 000
Earnings Before Tax	373 000	64 000	67 000	220 000
Tax	82 000	14 000	15 000	48 000
Net Income	291 000	50 000	52 000	172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	113 000	130 000	145 000
Total Current Assets	1 413 000	1 224 000	1 390 000	1 236 000
Total Assets	1 487 000	1 337 000	1 520 000	1 381 000
Total Retained Equity	64 000	−227 000	−277 000	−330 000
Total Equity	164 000	−127 000	−177 000	−230 000
Total Long-Term Debt	98 000	285 000	539 000	506 000
Total Current Debt	1 225 000	1 179 000	1 158 000	1 105 000
Total Equity and Debt	1 487 000	1 337 000	1 520 000	1 381 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 425 000	5 147 000	4 436 000	4 593 000
Other Income	0	0	80 000	0
Revenue	5 425 000	5 147 000	4 516 000	4 593 000
Cost of Goods Sold	679 000	720 000	555 000	542 000
Salary Costs	3 436 000	3 339 000	2 961 000	2 912 000
Depreciation	11 000	3 000	16 000	7 000
Impairment	0	0	0	0
Expenditure	5 160 000	5 071 000	4 400 000	4 373 000
Operating Profit	400 000	87 000	111 000	272 000
Financial Income	0	0	0	0
Financial Costs	28 000	24 000	44 000	53 000
Financial Balance	−28 000	−24 000	−44 000	−53 000
Dividends	0	0	0	0
Net Income	291 000	50 000	52 000	172 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	101 000	115 000	130 000
Real Eastate	8 000	12 000	15 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	0	0	15 000
Total Tangible Assets	45 000	12 000	15 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	74 000	113 000	130 000	145 000
Stock	422 000	287 000	275 000	280 000
Total Investments	0	0	0	0
Cash, Bank	858 000	761 000	835 000	515 000
Total Current Assets	1 413 000	1 224 000	1 390 000	1 236 000
Total Assets	1 487 000	1 337 000	1 520 000	1 381 000
Total Equity	164 000	−127 000	−177 000	−230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	98 000	285 000	539 000	506 000
Creditors	159 000	165 000	193 000	202 000
Unpaid Taxes	366 000	331 000	322 000	292 000
Dividends	0	0	0	0
Other Current Debt	690 000	683 000	643 000	611 000
Total Current Debt	1 225 000	1 179 000	1 158 000	1 105 000
Total Equity and Debt	1 487 000	1 337 000	1 520 000	1 381 000

Financial indicators	2022	2021	2020	2019
Return on Equity	177,44 %	−39,37 %	−29,38 %	−74,78 %
Debt-to-Equity Ratio	0,6	−2,24	−3,05	−2,2
Operating Profit Margin	7,37 %	1,69 %	2,46 %	5,92 %
Current Ratio	1,15	1,04	1,2	1,12
Quick Ratio	1,76	1,37	1,57	1,5
Equity Ratio	0,11	−0,09	−0,12	−0,17
Gross Profit Margin	87,48 %	86,01 %	87,71 %	88,2 %