FRISØR LIV-INGER JENSEN AS

9700 LAKSELV

Finances

Share Ownership

Return on Equity

175 %

Current Ratio

0,96

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	475 000	1 398 000	1 315 000	1 333 000
Net Income	−7 000	14 000	88 000	−9 000
Total Assets	85 000	279 000	220 000	129 000
Total Equity	−4 000	3 000	−11 000	−99 000

Income (NOK)	2022	2021	2020	2019
Revenue	475 000	1 398 000	1 315 000	1 333 000
Expenditure	482 000	1 384 000	1 226 000	1 342 000
Operating Profit	−7 000	14 000	88 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−7 000	14 000	88 000	−9 000
Tax	0	0	0	0
Net Income	−7 000	14 000	88 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	85 000	279 000	220 000	129 000
Total Assets	85 000	279 000	220 000	129 000
Total Retained Equity	−34 000	−27 000	−41 000	−129 000
Total Equity	−4 000	3 000	−11 000	−99 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	89 000	276 000	231 000	229 000
Total Equity and Debt	85 000	279 000	220 000	129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	329 000	1 398 000	1 295 000	1 333 000
Other Income	147 000	0	19 000	0
Revenue	475 000	1 398 000	1 315 000	1 333 000
Cost of Goods Sold	27 000	18 000	11 000	5 000
Salary Costs	356 000	1 143 000	997 000	1 142 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	482 000	1 384 000	1 226 000	1 342 000
Operating Profit	−7 000	14 000	88 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−7 000	14 000	88 000	−9 000

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	0	0	0	0
Total Investments	10 000	0	0	0
Cash, Bank	64 000	272 000	220 000	128 000
Total Current Assets	85 000	279 000	220 000	129 000
Total Assets	85 000	279 000	220 000	129 000
Total Equity	−4 000	3 000	−11 000	−99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	31 000	17 000	7 000
Unpaid Taxes	17 000	98 000	104 000	99 000
Dividends	0	0	0	0
Other Current Debt	45 000	148 000	110 000	122 000
Total Current Debt	89 000	276 000	231 000	229 000
Total Equity and Debt	85 000	279 000	220 000	129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	175 %	466,67 %	−800 %	9,09 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−1,47 %	1 %	6,69 %	−0,68 %
Current Ratio	0,96	1,01	0,95	0,56
Quick Ratio	0,96	1,01	0,95	0,56
Equity Ratio	−0,05	0,01	−0,05	−0,77
Gross Profit Margin	94,32 %	98,71 %	99,16 %	99,62 %