KOMPANIET FRISØR AS

6657 RINDAL

Finances

Share Ownership

Return on Equity

10,09 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 551 000	2 467 000	2 177 000	1 678 000
Net Income	45 000	48 000	28 000	15 000
Total Assets	1 092 000	1 021 000	898 000	726 000
Total Equity	446 000	401 000	353 000	326 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 551 000	2 467 000	2 177 000	1 678 000
Expenditure	2 502 000	2 402 000	2 148 000	1 657 000
Operating Profit	49 000	64 000	29 000	21 000
Financial Income	5 000	1 000	2 000	2 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	4 000	0	1 000	1 000
Earnings Before Tax	53 000	65 000	30 000	22 000
Tax	8 000	17 000	3 000	7 000
Net Income	45 000	48 000	28 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 000	9 000	17 000
Total Current Assets	1 092 000	1 021 000	889 000	709 000
Total Assets	1 092 000	1 021 000	898 000	726 000
Total Retained Equity	302 000	257 000	209 000	182 000
Total Equity	446 000	401 000	353 000	326 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	646 000	620 000	545 000	400 000
Total Equity and Debt	1 092 000	1 021 000	898 000	726 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 551 000	2 433 000	2 169 000	1 678 000
Other Income	0	33 000	8 000	0
Revenue	2 551 000	2 467 000	2 177 000	1 678 000
Cost of Goods Sold	296 000	274 000	256 000	222 000
Salary Costs	1 906 000	1 778 000	1 615 000	1 213 000
Depreciation	1 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	2 502 000	2 402 000	2 148 000	1 657 000
Operating Profit	49 000	64 000	29 000	21 000
Financial Income	5 000	1 000	2 000	2 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	4 000	0	1 000	1 000
Dividends	0	0	0	0
Net Income	45 000	48 000	28 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	1 000	9 000	17 000
Total Tangible Assets	0	1 000	9 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	1 000	9 000	17 000
Stock	272 000	222 000	173 000	117 000
Total Investments	0	0	0	0
Cash, Bank	799 000	785 000	695 000	573 000
Total Current Assets	1 092 000	1 021 000	889 000	709 000
Total Assets	1 092 000	1 021 000	898 000	726 000
Total Equity	446 000	401 000	353 000	326 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	28 000	17 000	19 000	12 000
Unpaid Taxes	190 000	158 000	194 000	150 000
Dividends	0	0	0	0
Other Current Debt	420 000	428 000	329 000	231 000
Total Current Debt	646 000	620 000	545 000	400 000
Total Equity and Debt	1 092 000	1 021 000	898 000	726 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,09 %	11,97 %	7,93 %	4,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,92 %	2,59 %	1,33 %	1,25 %
Current Ratio	1,69	1,65	1,63	1,77
Quick Ratio	2,92	2,57	2,39	2,51
Equity Ratio	0,41	0,39	0,39	0,45
Gross Profit Margin	88,4 %	88,89 %	88,24 %	86,77 %