FRISØRSALONGEN ERNST AS

4612 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

4,91 %

Current Ratio

5,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	469 000	473 000	503 000	745 000
Net Income	14 000	31 000	37 000	36 000
Total Assets	346 000	336 000	331 000	332 000
Total Equity	285 000	272 000	241 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	469 000	473 000	503 000	745 000
Expenditure	451 000	433 000	456 000	699 000
Operating Profit	18 000	40 000	47 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	18 000	40 000	47 000	46 000
Tax	4 000	9 000	10 000	10 000
Net Income	14 000	31 000	37 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	346 000	336 000	331 000	332 000
Total Assets	346 000	336 000	331 000	332 000
Total Retained Equity	255 000	242 000	211 000	199 000
Total Equity	285 000	272 000	241 000	229 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	61 000	64 000	91 000	104 000
Total Equity and Debt	346 000	336 000	331 000	332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	436 000	448 000	471 000	720 000
Other Income	33 000	25 000	32 000	25 000
Revenue	469 000	473 000	503 000	745 000
Cost of Goods Sold	51 000	76 000	71 000	89 000
Salary Costs	225 000	185 000	193 000	430 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	451 000	433 000	456 000	699 000
Operating Profit	18 000	40 000	47 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	25 000	0
Net Income	14 000	31 000	37 000	36 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	80 000	91 000	107 000	116 000
Total Investments	0	0	0	0
Cash, Bank	265 000	241 000	218 000	211 000
Total Current Assets	346 000	336 000	331 000	332 000
Total Assets	346 000	336 000	331 000	332 000
Total Equity	285 000	272 000	241 000	229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	8 000	4 000	4 000
Unpaid Taxes	26 000	24 000	26 000	42 000
Dividends	0	0	25 000	0
Other Current Debt	25 000	24 000	25 000	48 000
Total Current Debt	61 000	64 000	91 000	104 000
Total Equity and Debt	346 000	336 000	331 000	332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,91 %	11,4 %	15,35 %	15,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,84 %	8,46 %	9,34 %	6,17 %
Current Ratio	5,67	5,25	3,64	3,19
Quick Ratio	−18,21	−12,44	−20,69	−27,67
Equity Ratio	0,82	0,81	0,73	0,69
Gross Profit Margin	89,13 %	83,93 %	85,88 %	88,05 %