BLOKSBERG FRISØR AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

68,18 %

Current Ratio

0,83

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 581 000	1 538 000	1 518 000	1 736 000
Net Income	−30 000	25 000	55 000	31 000
Total Assets	216 000	231 000	178 000	180 000
Total Equity	−44 000	−14 000	−39 000	−94 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 581 000	1 538 000	1 518 000	1 736 000
Expenditure	1 614 000	1 517 000	1 466 000	1 709 000
Operating Profit	−33 000	21 000	52 000	28 000
Financial Income	3 000	4 000	4 000	3 000
Financial Costs	0	0	0	0
Financial Balance	3 000	4 000	4 000	3 000
Earnings Before Tax	−30 000	25 000	55 000	31 000
Tax	0	0	0	0
Net Income	−30 000	25 000	55 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	216 000	231 000	178 000	180 000
Total Assets	216 000	231 000	178 000	180 000
Total Retained Equity	−176 000	−146 000	−171 000	−226 000
Total Equity	−44 000	−14 000	−39 000	−94 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	260 000	245 000	217 000	274 000
Total Equity and Debt	216 000	231 000	178 000	180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 429 000	1 390 000	1 348 000	1 627 000
Other Income	152 000	148 000	170 000	109 000
Revenue	1 581 000	1 538 000	1 518 000	1 736 000
Cost of Goods Sold	127 000	88 000	120 000	116 000
Salary Costs	967 000	923 000	864 000	1 039 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 614 000	1 517 000	1 466 000	1 709 000
Operating Profit	−33 000	21 000	52 000	28 000
Financial Income	3 000	4 000	4 000	3 000
Financial Costs	0	0	0	0
Financial Balance	3 000	4 000	4 000	3 000
Dividends	0	0	0	0
Net Income	−30 000	25 000	55 000	31 000

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	62 000	56 000	47 000	56 000
Total Investments	0	0	0	0
Cash, Bank	117 000	149 000	99 000	102 000
Total Current Assets	216 000	231 000	178 000	180 000
Total Assets	216 000	231 000	178 000	180 000
Total Equity	−44 000	−14 000	−39 000	−94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	33 000	28 000	50 000
Unpaid Taxes	107 000	113 000	108 000	129 000
Dividends	0	0	0	0
Other Current Debt	109 000	99 000	81 000	94 000
Total Current Debt	260 000	245 000	217 000	274 000
Total Equity and Debt	216 000	231 000	178 000	180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,18 %	−178,57 %	−141,03 %	−32,98 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−2,09 %	1,37 %	3,43 %	1,61 %
Current Ratio	0,83	0,94	0,82	0,66
Quick Ratio	1,09	1,22	1,05	0,83
Equity Ratio	−0,2	−0,06	−0,22	−0,52
Gross Profit Margin	91,97 %	94,28 %	92,09 %	93,32 %