BRØDRENE FEVANGS BARBERSTUE AS

4006 STAVANGER

Finances

Share Ownership

Return on Equity

11,12 %

Current Ratio

1,53

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 739 000	4 375 000	3 713 000	4 540 000
Net Income	290 000	249 000	187 000	183 000
Total Assets	8 407 000	8 079 000	8 102 000	8 226 000
Total Equity	2 607 000	2 316 000	2 067 000	2 100 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 739 000	4 375 000	3 713 000	4 540 000
Expenditure	4 016 000	3 877 000	3 284 000	4 046 000
Operating Profit	641 000	498 000	429 000	494 000
Financial Income	1 000	1 000	29 000	2 000
Financial Costs	216 000	177 000	216 000	244 000
Financial Balance	−215 000	−176 000	−187 000	−242 000
Earnings Before Tax	426 000	323 000	242 000	253 000
Tax	136 000	74 000	54 000	70 000
Net Income	290 000	249 000	187 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 509 000	6 426 000	6 650 000	6 851 000
Total Current Assets	1 898 000	1 653 000	1 451 000	1 375 000
Total Assets	8 407 000	8 079 000	8 102 000	8 226 000
Total Retained Equity	2 507 000	2 216 000	1 967 000	2 000 000
Total Equity	2 607 000	2 316 000	2 067 000	2 100 000
Total Long-Term Debt	4 557 000	4 761 000	5 201 000	5 235 000
Total Current Debt	1 243 000	1 002 000	833 000	891 000
Total Equity and Debt	8 407 000	8 079 000	8 102 000	8 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 312 000	3 858 000	3 420 000	4 227 000
Other Income	427 000	517 000	293 000	313 000
Revenue	4 739 000	4 375 000	3 713 000	4 540 000
Cost of Goods Sold	239 000	289 000	127 000	299 000
Salary Costs	2 905 000	2 674 000	2 244 000	2 747 000
Depreciation	169 000	238 000	261 000	256 000
Impairment	0	0	0	0
Expenditure	4 016 000	3 877 000	3 284 000	4 046 000
Operating Profit	641 000	498 000	429 000	494 000
Financial Income	1 000	1 000	29 000	2 000
Financial Costs	216 000	177 000	216 000	244 000
Financial Balance	−215 000	−176 000	−187 000	−242 000
Dividends	0	0	0	0
Net Income	290 000	249 000	187 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	31 000	75 000	0
Real Eastate	6 190 000	6 299 000	6 408 000	6 517 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	296 000	96 000	168 000	295 000
Total Tangible Assets	6 486 000	6 395 000	6 576 000	6 812 000
Total Fiancial Fixed Assets	0	0	0	39 000
Total Fixed Assets	6 509 000	6 426 000	6 650 000	6 851 000
Stock	329 000	410 000	447 000	80 000
Total Investments	0	0	0	0
Cash, Bank	1 494 000	1 197 000	946 000	1 183 000
Total Current Assets	1 898 000	1 653 000	1 451 000	1 375 000
Total Assets	8 407 000	8 079 000	8 102 000	8 226 000
Total Equity	2 607 000	2 316 000	2 067 000	2 100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 557 000	4 761 000	5 201 000	5 235 000
Creditors	72 000	65 000	40 000	57 000
Unpaid Taxes	439 000	324 000	321 000	386 000
Dividends	0	0	0	0
Other Current Debt	623 000	586 000	472 000	364 000
Total Current Debt	1 243 000	1 002 000	833 000	891 000
Total Equity and Debt	8 407 000	8 079 000	8 102 000	8 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,12 %	10,75 %	9,05 %	8,71 %
Debt-to-Equity Ratio	1,75	2,06	2,52	2,49
Operating Profit Margin	13,53 %	11,38 %	11,55 %	10,88 %
Current Ratio	1,53	1,65	1,74	1,54
Quick Ratio	2,08	2,79	3,76	1,7
Equity Ratio	0,31	0,29	0,26	0,26
Gross Profit Margin	94,96 %	93,39 %	96,58 %	93,41 %