JIPPI FRISØR AS

6390 VESTNES

Finances

Share Ownership

Return on Equity

14,91 %

Current Ratio

1,64

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 698 000	3 192 000	2 590 000	2 514 000
Net Income	48 000	89 000	163 000	131 000
Total Assets	1 164 000	1 219 000	565 000	383 000
Total Equity	322 000	274 000	185 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 698 000	3 192 000	2 590 000	2 514 000
Expenditure	3 617 000	3 058 000	2 378 000	2 338 000
Operating Profit	82 000	133 000	212 000	177 000
Financial Income	0	0	0	0
Financial Costs	21 000	19 000	8 000	9 000
Financial Balance	−21 000	−19 000	−8 000	−9 000
Earnings Before Tax	62 000	114 000	204 000	168 000
Tax	14 000	25 000	40 000	37 000
Net Income	48 000	89 000	163 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	255 000	328 000	6 000	8 000
Total Current Assets	909 000	891 000	559 000	375 000
Total Assets	1 164 000	1 219 000	565 000	383 000
Total Retained Equity	298 000	250 000	161 000	−3 000
Total Equity	322 000	274 000	185 000	22 000
Total Long-Term Debt	287 000	367 000	4 000	30 000
Total Current Debt	555 000	578 000	376 000	331 000
Total Equity and Debt	1 164 000	1 219 000	565 000	383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 698 000	3 192 000	2 568 000	2 514 000
Other Income	0	0	21 000	0
Revenue	3 698 000	3 192 000	2 590 000	2 514 000
Cost of Goods Sold	739 000	713 000	549 000	567 000
Salary Costs	2 136 000	1 746 000	1 405 000	1 361 000
Depreciation	60 000	55 000	0	0
Impairment	0	0	0	0
Expenditure	3 617 000	3 058 000	2 378 000	2 338 000
Operating Profit	82 000	133 000	212 000	177 000
Financial Income	0	0	0	0
Financial Costs	21 000	19 000	8 000	9 000
Financial Balance	−21 000	−19 000	−8 000	−9 000
Dividends	0	0	0	0
Net Income	48 000	89 000	163 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	71 000	85 000	6 000	8 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	184 000	243 000	0	0
Total Tangible Assets	184 000	243 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	255 000	328 000	6 000	8 000
Stock	518 000	435 000	316 000	226 000
Total Investments	0	0	0	0
Cash, Bank	367 000	411 000	218 000	119 000
Total Current Assets	909 000	891 000	559 000	375 000
Total Assets	1 164 000	1 219 000	565 000	383 000
Total Equity	322 000	274 000	185 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	287 000	367 000	4 000	30 000
Creditors	64 000	111 000	31 000	45 000
Unpaid Taxes	264 000	192 000	144 000	151 000
Dividends	0	0	0	0
Other Current Debt	223 000	172 000	143 000	125 000
Total Current Debt	555 000	578 000	376 000	331 000
Total Equity and Debt	1 164 000	1 219 000	565 000	383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,91 %	32,48 %	88,11 %	595,45 %
Debt-to-Equity Ratio	0,89	1,34	0,02	1,36
Operating Profit Margin	2,22 %	4,17 %	8,19 %	7,04 %
Current Ratio	1,64	1,54	1,49	1,13
Quick Ratio	24,57	6,23	9,32	3,57
Equity Ratio	0,28	0,22	0,33	0,06
Gross Profit Margin	80,02 %	77,66 %	78,8 %	77,45 %