BJØRNEN FRISØR & BARBERSHOP AS

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

63,37 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 758 000	2 312 000	2 226 000
Net Income	−595 000	−291 000	32 000	−11 000
Total Assets	445 000	400 000	497 000	471 000
Total Equity	−939 000	−344 000	−53 000	−85 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 758 000	2 312 000	2 226 000
Expenditure	1 948 000	2 043 000	2 277 000	2 236 000
Operating Profit	−568 000	−285 000	35 000	−10 000
Financial Income	0	0	1 000	1 000
Financial Costs	26 000	6 000	3 000	2 000
Financial Balance	−26 000	−6 000	−2 000	−1 000
Earnings Before Tax	−595 000	−291 000	32 000	−11 000
Tax	0	0	0	0
Net Income	−595 000	−291 000	32 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	0	0	0
Total Current Assets	433 000	400 000	497 000	471 000
Total Assets	445 000	400 000	497 000	471 000
Total Retained Equity	−1 139 000	−544 000	−253 000	−285 000
Total Equity	−939 000	−344 000	−53 000	−85 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 383 000	744 000	550 000	556 000
Total Equity and Debt	445 000	400 000	497 000	471 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 296 000	1 625 000	2 271 000	2 226 000
Other Income	85 000	133 000	41 000	0
Revenue	1 381 000	1 758 000	2 312 000	2 226 000
Cost of Goods Sold	121 000	223 000	297 000	312 000
Salary Costs	1 276 000	1 096 000	1 471 000	1 433 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 948 000	2 043 000	2 277 000	2 236 000
Operating Profit	−568 000	−285 000	35 000	−10 000
Financial Income	0	0	1 000	1 000
Financial Costs	26 000	6 000	3 000	2 000
Financial Balance	−26 000	−6 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	−595 000	−291 000	32 000	−11 000

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	11 000	0	0	0
Total Tangible Assets	11 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	0	0	0
Stock	145 000	127 000	97 000	114 000
Total Investments	0	0	0	0
Cash, Bank	286 000	192 000	368 000	303 000
Total Current Assets	433 000	400 000	497 000	471 000
Total Assets	445 000	400 000	497 000	471 000
Total Equity	−939 000	−344 000	−53 000	−85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	29 000	65 000	40 000	112 000
Unpaid Taxes	85 000	221 000	235 000	168 000
Dividends	0	0	0	0
Other Current Debt	1 119 000	459 000	275 000	277 000
Total Current Debt	1 383 000	744 000	550 000	556 000
Total Equity and Debt	445 000	400 000	497 000	471 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,37 %	84,59 %	−60,38 %	12,94 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−41,13 %	−16,21 %	1,51 %	−0,45 %
Current Ratio	0,31	0,54	0,9	0,85
Quick Ratio	0,35	0,65	1,1	1,07
Equity Ratio	−2,11	−0,86	−0,11	−0,18
Gross Profit Margin	91,24 %	87,32 %	87,15 %	85,98 %