ET HÅRSTUDIO EIDSVÅG AS

5105 EIDSVÅG I ÅSANE

Finances

Share Ownership

Return on Equity

−57,01 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 560 000	1 651 000	1 358 000	1 296 000
Net Income	−61 000	154 000	−83 000	−58 000
Total Assets	425 000	738 000	394 000	349 000
Total Equity	107 000	105 000	60 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 560 000	1 651 000	1 358 000	1 296 000
Expenditure	1 637 000	1 451 000	1 454 000	1 366 000
Operating Profit	−77 000	200 000	−95 000	−69 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	6 000	2 000
Financial Balance	−1 000	−1 000	−6 000	−2 000
Earnings Before Tax	−78 000	198 000	−102 000	−71 000
Tax	−17 000	45 000	−19 000	−13 000
Net Income	−61 000	154 000	−83 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	4 000	4 000	20 000
Total Current Assets	422 000	735 000	390 000	329 000
Total Assets	425 000	738 000	394 000	349 000
Total Retained Equity	7 000	5 000	−40 000	−81 000
Total Equity	107 000	105 000	60 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	317 000	634 000	334 000	330 000
Total Equity and Debt	425 000	738 000	394 000	349 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 560 000	1 651 000	1 358 000	1 296 000
Other Income	0	0	0	0
Revenue	1 560 000	1 651 000	1 358 000	1 296 000
Cost of Goods Sold	216 000	214 000	310 000	231 000
Salary Costs	966 000	857 000	748 000	807 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 637 000	1 451 000	1 454 000	1 366 000
Operating Profit	−77 000	200 000	−95 000	−69 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	6 000	2 000
Financial Balance	−1 000	−1 000	−6 000	−2 000
Dividends	0	0	0	0
Net Income	−61 000	154 000	−83 000	−58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	4 000	4 000	20 000
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	3 000	4 000	4 000	20 000
Stock	293 000	218 000	150 000	209 000
Total Investments	0	0	0	0
Cash, Bank	75 000	456 000	223 000	93 000
Total Current Assets	422 000	735 000	390 000	329 000
Total Assets	425 000	738 000	394 000	349 000
Total Equity	107 000	105 000	60 000	19 000
Short-Term Group Debt	97 000	382 000	134 000	46 000
Total Long-Term Debt	0	0	0	0
Creditors	10 000	18 000	12 000	31 000
Unpaid Taxes	95 000	93 000	67 000	140 000
Dividends	0	0	0	0
Other Current Debt	115 000	127 000	121 000	112 000
Total Current Debt	317 000	634 000	334 000	330 000
Total Equity and Debt	425 000	738 000	394 000	349 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−57,01 %	146,67 %	−138,33 %	−305,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,94 %	12,11 %	−7 %	−5,32 %
Current Ratio	1,33	1,16	1,17	1
Quick Ratio	17,58	1,77	2,12	2,72
Equity Ratio	0,25	0,14	0,15	0,05
Gross Profit Margin	86,15 %	87,04 %	77,17 %	82,18 %