FRISØRN AS

7051 TRONDHEIM

Finances

Share Ownership

Return on Equity

−22,17 %

Current Ratio

0,27

Debt-to-Equity Ratio

−0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 491 000	1 198 000	1 010 000	1 331 000
Net Income	98 000	−121 000	−128 000	0
Total Assets	476 000	524 000	290 000	249 000
Total Equity	−442 000	−539 000	−419 000	−291 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 491 000	1 198 000	1 010 000	1 331 000
Expenditure	1 365 000	1 321 000	1 173 000	1 330 000
Operating Profit	125 000	−123 000	−164 000	0
Financial Income	0	0	0	0
Financial Costs	0	32 000	0	0
Financial Balance	0	−32 000	0	0
Earnings Before Tax	125 000	−155 000	−164 000	0
Tax	28 000	−34 000	−36 000	0
Net Income	98 000	−121 000	−128 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	304 000	165 000	129 000
Total Current Assets	217 000	221 000	126 000	120 000
Total Assets	476 000	524 000	290 000	249 000
Total Retained Equity	−542 000	−647 000	−526 000	−398 000
Total Equity	−442 000	−539 000	−419 000	−291 000
Total Long-Term Debt	118 000	220 000	0	0
Total Current Debt	800 000	844 000	709 000	540 000
Total Equity and Debt	476 000	524 000	290 000	249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 491 000	1 198 000	992 000	1 331 000
Other Income	0	0	18 000	0
Revenue	1 491 000	1 198 000	1 010 000	1 331 000
Cost of Goods Sold	66 000	63 000	94 000	54 000
Salary Costs	945 000	879 000	788 000	947 000
Depreciation	18 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	1 365 000	1 321 000	1 173 000	1 330 000
Operating Profit	125 000	−123 000	−164 000	0
Financial Income	0	0	0	0
Financial Costs	0	32 000	0	0
Financial Balance	0	−32 000	0	0
Dividends	0	0	0	0
Net Income	98 000	−121 000	−128 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	171 000	199 000	165 000	129 000
Real Eastate	0	38 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	67 000	0	0
Total Tangible Assets	87 000	105 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	258 000	304 000	165 000	129 000
Stock	54 000	54 000	53 000	87 000
Total Investments	0	0	0	0
Cash, Bank	163 000	166 000	73 000	33 000
Total Current Assets	217 000	221 000	126 000	120 000
Total Assets	476 000	524 000	290 000	249 000
Total Equity	−442 000	−539 000	−419 000	−291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	118 000	220 000	0	0
Creditors	0	301 000	6 000	3 000
Unpaid Taxes	114 000	117 000	114 000	94 000
Dividends	0	0	0	0
Other Current Debt	685 000	426 000	589 000	443 000
Total Current Debt	800 000	844 000	709 000	540 000
Total Equity and Debt	476 000	524 000	290 000	249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,17 %	22,45 %	30,55 %	−0 %
Debt-to-Equity Ratio	−0,27	−0,41	−0	−0
Operating Profit Margin	8,38 %	−10,27 %	−16,24 %	0 %
Current Ratio	0,27	0,26	0,18	0,22
Quick Ratio	0,29	0,28	0,19	0,26
Equity Ratio	−0,93	−1,03	−1,44	−1,17
Gross Profit Margin	95,57 %	94,74 %	90,69 %	95,94 %