ABZINT FRISØR AS

0258 OSLO

Finances

Share Ownership

Return on Equity

−29,75 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 547 000	1 391 000	1 197 000	1 630 000
Net Income	169 000	−448 000	−138 000	37 000
Total Assets	151 000	229 000	323 000	356 000
Total Equity	−568 000	−738 000	−289 000	−151 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 547 000	1 391 000	1 197 000	1 630 000
Expenditure	1 257 000	1 620 000	1 283 000	1 577 000
Operating Profit	289 000	−230 000	−85 000	53 000
Financial Income	0	0	0	0
Financial Costs	120 000	74 000	53 000	8 000
Financial Balance	−120 000	−74 000	−53 000	−8 000
Earnings Before Tax	169 000	−304 000	−138 000	44 000
Tax	0	145 000	0	8 000
Net Income	169 000	−448 000	−138 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	148 000	170 000
Total Current Assets	151 000	226 000	176 000	186 000
Total Assets	151 000	229 000	323 000	356 000
Total Retained Equity	−868 000	−1 038 000	−589 000	0
Total Equity	−568 000	−738 000	−289 000	−151 000
Total Long-Term Debt	365 000	574 000	390 000	0
Total Current Debt	354 000	393 000	222 000	507 000
Total Equity and Debt	151 000	229 000	323 000	356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 445 000	1 341 000	1 092 000	816 000
Other Income	102 000	49 000	105 000	814 000
Revenue	1 547 000	1 391 000	1 197 000	1 630 000
Cost of Goods Sold	0	0	0	24 000
Salary Costs	620 000	1 003 000	697 000	847 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 257 000	1 620 000	1 283 000	1 577 000
Operating Profit	289 000	−230 000	−85 000	53 000
Financial Income	0	0	0	0
Financial Costs	120 000	74 000	53 000	8 000
Financial Balance	−120 000	−74 000	−53 000	−8 000
Dividends	0	0	0	0
Net Income	169 000	−448 000	−138 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	145 000	170 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	3 000	3 000	0
Total Fixed Assets	0	3 000	148 000	170 000
Stock	102 000	102 000	102 000	102 000
Total Investments	0	0	0	0
Cash, Bank	49 000	124 000	73 000	81 000
Total Current Assets	151 000	226 000	176 000	186 000
Total Assets	151 000	229 000	323 000	356 000
Total Equity	−568 000	−738 000	−289 000	−151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	365 000	574 000	390 000	0
Creditors	11 000	0	0	0
Unpaid Taxes	215 000	227 000	103 000	79 000
Dividends	0	0	0	0
Other Current Debt	128 000	166 000	119 000	428 000
Total Current Debt	354 000	393 000	222 000	507 000
Total Equity and Debt	151 000	229 000	323 000	356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,75 %	60,7 %	47,75 %	−24,5 %
Debt-to-Equity Ratio	−0,64	−0,78	−1,35	−0
Operating Profit Margin	18,68 %	−16,53 %	−7,1 %	3,25 %
Current Ratio	0,43	0,58	0,79	0,37
Quick Ratio	0,6	0,78	1,47	0,46
Equity Ratio	−3,76	−3,22	−0,89	−0,42
Gross Profit Margin	100 %	100 %	100 %	98,53 %