BJØRN FRISØR AS

1166 OSLO

Finances

Share Ownership

Return on Equity

94,7 %

Current Ratio

0,87

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 654 000	8 797 000	7 883 000	8 274 000
Net Income	−125 000	63 000	105 000	−226 000
Total Assets	1 995 000	1 944 000	1 575 000	1 705 000
Total Equity	−132 000	−7 000	−69 000	−174 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 654 000	8 797 000	7 883 000	8 274 000
Expenditure	9 810 000	8 707 000	7 738 000	8 574 000
Operating Profit	−157 000	89 000	145 000	−301 000
Financial Income	3 000	1 000	0	18 000
Financial Costs	1 000	10 000	2 000	5 000
Financial Balance	2 000	−9 000	−2 000	13 000
Earnings Before Tax	−155 000	80 000	143 000	−288 000
Tax	−30 000	18 000	38 000	−62 000
Net Income	−125 000	63 000	105 000	−226 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	105 000	192 000	319 000
Total Current Assets	1 840 000	1 839 000	1 383 000	1 386 000
Total Assets	1 995 000	1 944 000	1 575 000	1 705 000
Total Retained Equity	−156 000	−31 000	−94 000	−199 000
Total Equity	−132 000	−7 000	−69 000	−174 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 126 000	1 951 000	1 645 000	1 879 000
Total Equity and Debt	1 995 000	1 944 000	1 575 000	1 705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 654 000	8 797 000	7 784 000	8 274 000
Other Income	0	0	100 000	0
Revenue	9 654 000	8 797 000	7 883 000	8 274 000
Cost of Goods Sold	817 000	762 000	553 000	736 000
Salary Costs	7 748 000	6 704 000	5 973 000	6 408 000
Depreciation	17 000	69 000	89 000	113 000
Impairment	0	0	0	0
Expenditure	9 810 000	8 707 000	7 738 000	8 574 000
Operating Profit	−157 000	89 000	145 000	−301 000
Financial Income	3 000	1 000	0	18 000
Financial Costs	1 000	10 000	2 000	5 000
Financial Balance	2 000	−9 000	−2 000	13 000
Dividends	0	0	0	0
Net Income	−125 000	63 000	105 000	−226 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	110 000	80 000	97 000	135 000
Real Eastate	45 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	25 000	95 000	184 000
Total Tangible Assets	45 000	25 000	95 000	184 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	155 000	105 000	192 000	319 000
Stock	221 000	257 000	284 000	117 000
Total Investments	0	0	0	0
Cash, Bank	1 491 000	1 484 000	989 000	1 162 000
Total Current Assets	1 840 000	1 839 000	1 383 000	1 386 000
Total Assets	1 995 000	1 944 000	1 575 000	1 705 000
Total Equity	−132 000	−7 000	−69 000	−174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	57 000	74 000	109 000	61 000
Unpaid Taxes	926 000	869 000	617 000	796 000
Dividends	0	0	0	0
Other Current Debt	1 143 000	1 007 000	919 000	1 022 000
Total Current Debt	2 126 000	1 951 000	1 645 000	1 879 000
Total Equity and Debt	1 995 000	1 944 000	1 575 000	1 705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,7 %	−900 %	−152,17 %	129,89 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−1,63 %	1,01 %	1,84 %	−3,64 %
Current Ratio	0,87	0,94	0,84	0,74
Quick Ratio	0,97	1,09	1,02	0,79
Equity Ratio	−0,07	−0	−0,04	−0,1
Gross Profit Margin	91,54 %	91,34 %	92,98 %	91,1 %