TREND FRISØR AS

5460 HUSNES

Finances

Share Ownership

Return on Equity

49,5 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 315 000	2 781 000	2 609 000	2 613 000
Net Income	148 000	165 000	−18 000	251 000
Total Assets	814 000	889 000	712 000	743 000
Total Equity	299 000	151 000	284 000	302 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 315 000	2 781 000	2 609 000	2 613 000
Expenditure	3 127 000	2 580 000	2 626 000	2 294 000
Operating Profit	187 000	202 000	−18 000	319 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	187 000	202 000	−18 000	319 000
Tax	39 000	37 000	0	68 000
Net Income	148 000	165 000	−18 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	39 000	55 000	7 000
Total Current Assets	787 000	850 000	657 000	736 000
Total Assets	814 000	889 000	712 000	743 000
Total Retained Equity	249 000	101 000	234 000	252 000
Total Equity	299 000	151 000	284 000	302 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	515 000	738 000	428 000	441 000
Total Equity and Debt	814 000	889 000	712 000	743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 315 000	2 781 000	2 592 000	2 613 000
Other Income	0	0	17 000	0
Revenue	3 315 000	2 781 000	2 609 000	2 613 000
Cost of Goods Sold	399 000	359 000	381 000	276 000
Salary Costs	2 256 000	1 822 000	1 724 000	1 597 000
Depreciation	12 000	16 000	13 000	3 000
Impairment	0	0	0	0
Expenditure	3 127 000	2 580 000	2 626 000	2 294 000
Operating Profit	187 000	202 000	−18 000	319 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	298 000	0	0
Net Income	148 000	165 000	−18 000	251 000

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	27 000	39 000	55 000	7 000
Total Tangible Assets	27 000	39 000	55 000	7 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	39 000	55 000	7 000
Stock	234 000	210 000	176 000	195 000
Total Investments	0	0	0	0
Cash, Bank	542 000	631 000	458 000	520 000
Total Current Assets	787 000	850 000	657 000	736 000
Total Assets	814 000	889 000	712 000	743 000
Total Equity	299 000	151 000	284 000	302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	27 000	38 000	6 000
Unpaid Taxes	247 000	177 000	190 000	193 000
Dividends	0	298 000	0	0
Other Current Debt	211 000	199 000	200 000	175 000
Total Current Debt	515 000	738 000	428 000	441 000
Total Equity and Debt	814 000	889 000	712 000	743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,5 %	109,27 %	−6,34 %	83,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,64 %	7,26 %	−0,69 %	12,21 %
Current Ratio	1,53	1,15	1,54	1,67
Quick Ratio	2,8	1,61	2,61	2,99
Equity Ratio	0,37	0,17	0,4	0,41
Gross Profit Margin	87,96 %	87,09 %	85,4 %	89,44 %