GJ FRISØR AS

5310 HAUGLANDSHELLA

Finances

Share Ownership

Return on Equity

10,87 %

Current Ratio

1,61

Debt-to-Equity Ratio

1,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	659 000	682 000	614 000	587 000
Net Income	5 000	42 000	12 000	−36 000
Total Assets	365 000	362 000	312 000	235 000
Total Equity	46 000	41 000	−1 000	−13 000

Income (NOK)	2022	2021	2020	2019
Revenue	659 000	682 000	614 000	587 000
Expenditure	654 000	640 000	602 000	623 000
Operating Profit	5 000	42 000	12 000	−36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	5 000	42 000	12 000	−36 000
Tax	0	0	0	0
Net Income	5 000	42 000	12 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	365 000	362 000	312 000	235 000
Total Assets	365 000	362 000	312 000	235 000
Total Retained Equity	28 000	23 000	−19 000	−31 000
Total Equity	46 000	41 000	−1 000	−13 000
Total Long-Term Debt	91 000	91 000	91 000	92 000
Total Current Debt	227 000	229 000	221 000	156 000
Total Equity and Debt	365 000	362 000	312 000	235 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	659 000	682 000	614 000	587 000
Other Income	0	0	0	0
Revenue	659 000	682 000	614 000	587 000
Cost of Goods Sold	111 000	119 000	94 000	86 000
Salary Costs	478 000	457 000	377 000	432 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	654 000	640 000	602 000	623 000
Operating Profit	5 000	42 000	12 000	−36 000
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	5 000	42 000	12 000	−36 000

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	100 000	114 000	97 000	91 000
Total Investments	0	0	0	0
Cash, Bank	264 000	248 000	215 000	126 000
Total Current Assets	365 000	362 000	312 000	235 000
Total Assets	365 000	362 000	312 000	235 000
Total Equity	46 000	41 000	−1 000	−13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	91 000	91 000	91 000	92 000
Creditors	123 000	123 000	130 000	60 000
Unpaid Taxes	58 000	58 000	51 000	53 000
Dividends	0	0	0	0
Other Current Debt	45 000	49 000	41 000	43 000
Total Current Debt	227 000	229 000	221 000	156 000
Total Equity and Debt	365 000	362 000	312 000	235 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,87 %	102,44 %	−1 200 %	276,92 %
Debt-to-Equity Ratio	1,98	2,22	−91	−7,08
Operating Profit Margin	0,76 %	6,16 %	1,95 %	−6,13 %
Current Ratio	1,61	1,58	1,41	1,51
Quick Ratio	2,87	3,15	2,52	3,62
Equity Ratio	0,13	0,11	−0	−0,06
Gross Profit Margin	83,16 %	82,55 %	84,69 %	85,35 %