KRISTINE & TONES FRISØR AS

3187 HORTEN

Finances

Share Ownership

Return on Equity

40,31 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 831 000	1 642 000	1 824 000
Net Income	79 000	19 000	−12 000	13 000
Total Assets	525 000	514 000	483 000	494 000
Total Equity	196 000	117 000	98 000	110 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 831 000	1 642 000	1 824 000
Expenditure	1 525 000	1 813 000	1 656 000	1 814 000
Operating Profit	97 000	18 000	−14 000	10 000
Financial Income	0	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	0	2 000	2 000	3 000
Earnings Before Tax	97 000	19 000	−12 000	13 000
Tax	18 000	0	0	0
Net Income	79 000	19 000	−12 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	525 000	514 000	483 000	494 000
Total Assets	525 000	514 000	483 000	494 000
Total Retained Equity	166 000	87 000	68 000	80 000
Total Equity	196 000	117 000	98 000	110 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	329 000	397 000	385 000	384 000
Total Equity and Debt	525 000	514 000	483 000	494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 622 000	1 831 000	1 628 000	1 824 000
Other Income	0	0	14 000	0
Revenue	1 622 000	1 831 000	1 642 000	1 824 000
Cost of Goods Sold	89 000	83 000	77 000	75 000
Salary Costs	1 237 000	1 507 000	1 380 000	1 546 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 525 000	1 813 000	1 656 000	1 814 000
Operating Profit	97 000	18 000	−14 000	10 000
Financial Income	0	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	0	2 000	2 000	3 000
Dividends	0	0	0	0
Net Income	79 000	19 000	−12 000	13 000

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	37 000	45 000	48 000	43 000
Total Investments	0	0	0	0
Cash, Bank	488 000	469 000	435 000	451 000
Total Current Assets	525 000	514 000	483 000	494 000
Total Assets	525 000	514 000	483 000	494 000
Total Equity	196 000	117 000	98 000	110 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	6 000	0	2 000
Unpaid Taxes	225 000	262 000	263 000	247 000
Dividends	0	0	0	0
Other Current Debt	82 000	129 000	122 000	135 000
Total Current Debt	329 000	397 000	385 000	384 000
Total Equity and Debt	525 000	514 000	483 000	494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,31 %	16,24 %	−12,24 %	11,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,98 %	0,98 %	−0,85 %	0,55 %
Current Ratio	1,6	1,29	1,25	1,29
Quick Ratio	1,8	1,46	1,43	1,45
Equity Ratio	0,37	0,23	0,2	0,22
Gross Profit Margin	94,51 %	95,47 %	95,31 %	95,89 %